Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.26% first-year return on $52,479 initial cash invested.
1.26%
Cash On Cash
7.17%
Cap Rate
1.12
DSCR
$2,180
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,180
Total Expenses
$2,125
Mortgage P&I
61%
$1,330
Property Taxes
6%
$140
Home Insurance
4%
$88
PManagement
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Google Maps with comparables properties is loading...