Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.91% first-year return on $52,395 initial cash invested.
2.91%
Cash On Cash
7.22%
Cap Rate
1.19
DSCR
$2,331
Rent
$127
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,331
Total Expenses
$2,204
Mortgage P&I
54%
$1,258
Property Taxes
11%
$252
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0