Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.75% first-year return on $52,500 initial cash invested.
0.75%
Cash On Cash
6.91%
Cap Rate
1.12
DSCR
$2,347
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $2,314 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,347
Total Expenses
$2,314
Mortgage P&I
55%
$1,289
Property Taxes
14%
$327
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0