Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.3% first-year return on $52,479 initial cash invested.
0.3%
Cash On Cash
6.82%
Cap Rate
1.08
DSCR
$1,952
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,952
Total Expenses
$1,939
Mortgage P&I
67%
$1,309
Property Taxes
2%
$34
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0