Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.97% first-year return on $52,500 initial cash invested.
2.97%
Cash On Cash
7.16%
Cap Rate
1.21
DSCR
$2,503
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,503 income − $2,373 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,503
Total Expenses
$2,373
Mortgage P&I
49%
$1,237
Property Taxes
16%
$398
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0