Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.62% first-year return on $52,479 initial cash invested.
42.62%
Cash On Cash
16.13%
Cap Rate
2.65
DSCR
$4,556
Rent
$1,864
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
6.5%
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
$4,556
Total Expenses
$2,692
Mortgage P&I
28%
$1,267
Property Taxes
3%
$152
Home Insurance
2%
$88
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0