Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.59% first-year return on $52,500 initial cash invested.
8.59%
Cash On Cash
8.88%
Cap Rate
1.4
DSCR
$3,048
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $2,672 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,048
Total Expenses
$2,672
Mortgage P&I
43%
$1,322
Property Taxes
15%
$470
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0