Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.25% first-year return on $52,857 initial cash invested.
0.25%
Cash On Cash
6.48%
Cap Rate
1.09
DSCR
$2,060
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,060 income − $2,049 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,857
Downpayment
20%
$50,340
Closing costs
1%
$2,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,049
Mortgage P&I
60%
$1,245
Property Taxes
7%
$152
Home Insurance
4%
$91
HOA
1%
$25
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0