Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.06% first-year return on $52,500 initial cash invested.
3.06%
Cash On Cash
7.4%
Cap Rate
1.18
DSCR
$2,126
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $1,992 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,126
Total Expenses
$1,992
Mortgage P&I
61%
$1,302
Property Taxes
2%
$49
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0