Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.86% first-year return on $52,500 initial cash invested.
3.86%
Cash On Cash
7.67%
Cap Rate
1.23
DSCR
$2,618
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,618 income − $2,449 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,618
Total Expenses
$2,449
Mortgage P&I
50%
$1,297
Property Taxes
15%
$383
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0