Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.17% first-year return on $52,500 initial cash invested.
6.17%
Cash On Cash
8.24%
Cap Rate
1.3
DSCR
$2,487
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $2,217 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,487
Total Expenses
$2,217
Mortgage P&I
53%
$1,322
Property Taxes
6%
$161
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0