Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.81% first-year return on $52,500 initial cash invested.
1.81%
Cash On Cash
7.15%
Cap Rate
1.15
DSCR
$2,236
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $2,157 expenses = $79 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
$2,236
Total Expenses
$2,157
Mortgage P&I
58%
$1,299
Property Taxes
8%
$188
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0