Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.63% first-year return on $52,521 initial cash invested.
6.63%
Cash On Cash
7.83%
Cap Rate
1.35
DSCR
$2,614
Rent
$290
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,521
Downpayment
20%
$50,020
Closing costs
1%
$2,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,614
Total Expenses
$2,324
Mortgage P&I
46%
$1,211
Property Taxes
13%
$344
Home Insurance
3%
$89
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0