Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.53% first-year return on $52,434 initial cash invested.
0.53%
Cash On Cash
7.08%
Cap Rate
1.1
DSCR
$2,331
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $2,308 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,434
Downpayment
20%
$49,937
Closing costs
1%
$2,497
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,331
Total Expenses
$2,308
Mortgage P&I
57%
$1,334
Property Taxes
12%
$280
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0