Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.04% first-year return on $52,342 initial cash invested.
2.04%
Cash On Cash
7.85%
Cap Rate
1.16
DSCR
$2,798
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $2,709 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,342
Downpayment
20%
$49,850
Closing costs
1%
$2,492
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,798
Total Expenses
$2,709
Mortgage P&I
50%
$1,401
Property Taxes
18%
$493
Home Insurance
3%
$87
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0