Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.26% first-year return on $52,416 initial cash invested.
14.26%
Cash On Cash
10.23%
Cap Rate
1.56
DSCR
$2,863
Rent
$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,863 income − $2,240 expenses = $623 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,416
Downpayment
20%
$49,920
Closing costs
1%
$2,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,863
Total Expenses
$2,240
Mortgage P&I
48%
$1,362
Property Taxes
2%
$47
Home Insurance
3%
$87
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0