Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.48% first-year return on $52,836 initial cash invested.
2.48%
Cash On Cash
7.14%
Cap Rate
1.2
DSCR
$2,761
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,761 income − $2,652 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,761
Total Expenses
$2,652
Mortgage P&I
45%
$1,251
Property Taxes
22%
$594
Home Insurance
3%
$89
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0