Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.55% first-year return on $52,479 initial cash invested.
4.55%
Cash On Cash
7.63%
Cap Rate
1.24
DSCR
$2,183
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,183 income − $1,984 expenses = $199 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
$2,183
Total Expenses
$1,984
Mortgage P&I
59%
$1,280
Property Taxes
4%
$81
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0