Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.74% first-year return on $52,479 initial cash invested.
1.74%
Cash On Cash
6.99%
Cap Rate
1.14
DSCR
$2,004
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $1,928 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,004
Total Expenses
$1,928
Mortgage P&I
64%
$1,280
Property Taxes
2%
$40
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0