Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.68% first-year return on $52,500 initial cash invested.
7.68%
Cash On Cash
8.87%
Cap Rate
1.35
DSCR
$2,906
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $2,570 expenses = $336 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,906
Total Expenses
$2,570
Mortgage P&I
47%
$1,366
Property Taxes
12%
$361
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0