Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.5% first-year return on $52,836 initial cash invested.
0.5%
Cash On Cash
6.9%
Cap Rate
1.1
DSCR
$2,188
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $2,166 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,836
Downpayment
20%
$50,320
Closing costs
1%
$2,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,188
Total Expenses
$2,166
Mortgage P&I
60%
$1,316
Property Taxes
9%
$194
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0