Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.7% first-year return on $52,500 initial cash invested.
2.7%
Cash On Cash
7.08%
Cap Rate
1.19
DSCR
$2,382
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $2,264 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,382
Total Expenses
$2,264
Mortgage P&I
52%
$1,238
Property Taxes
11%
$258
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0