Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.74% first-year return on $52,499 initial cash invested.
6.74%
Cash On Cash
8.47%
Cap Rate
1.31
DSCR
$2,445
Rent
$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,445 income − $2,150 expenses = $295 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,499
Downpayment
20%
$49,999
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,445
Total Expenses
$2,150
Mortgage P&I
55%
$1,347
Property Taxes
3%
$80
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0