Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.92% first-year return on $52,290 initial cash invested.
5.92%
Cash On Cash
8.31%
Cap Rate
1.3
DSCR
$2,849
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,849 income − $2,591 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,849
Total Expenses
$2,591
Mortgage P&I
47%
$1,325
Property Taxes
15%
$439
Home Insurance
3%
$87
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0