Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.19% first-year return on $52,500 initial cash invested.
1.19%
Cash On Cash
6.92%
Cap Rate
1.13
DSCR
$2,186
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,186 income − $2,134 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,186
Total Expenses
$2,134
Mortgage P&I
59%
$1,281
Property Taxes
9%
$197
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0