Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.74% first-year return on $52,353 initial cash invested.
1.74%
Cash On Cash
7.37%
Cap Rate
1.15
DSCR
$2,501
Rent
$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $2,425 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,353
Downpayment
20%
$49,860
Closing costs
1%
$2,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,501
Total Expenses
$2,425
Mortgage P&I
53%
$1,330
Property Taxes
14%
$359
Home Insurance
3%
$86
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0