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
6.97%
Cap Rate
1.14
DSCR
$2,079
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $2,000 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,079
Total Expenses
$2,000
Mortgage P&I
61%
$1,269
Property Taxes
5%
$102
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0