Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.55% first-year return on $52,479 initial cash invested.
1.55%
Cash On Cash
7.4%
Cap Rate
1.15
DSCR
$2,721
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $2,653 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,721
Total Expenses
$2,653
Mortgage P&I
49%
$1,337
Property Taxes
19%
$521
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0