Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.02% first-year return on $52,500 initial cash invested.
4.02%
Cash On Cash
7.34%
Cap Rate
1.24
DSCR
$2,306
Rent
$176
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
6.3%
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
$2,306
Total Expenses
$2,130
Mortgage P&I
54%
$1,238
Property Taxes
9%
$205
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0