Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.79% first-year return on $52,563 initial cash invested.
3.79%
Cash On Cash
7.26%
Cap Rate
1.22
DSCR
$2,149
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,563
Downpayment
20%
$50,060
Closing costs
1%
$2,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,149
Total Expenses
$1,983
Mortgage P&I
58%
$1,241
Property Taxes
3%
$56
Home Insurance
4%
$88
HOA
2%
$40
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0