Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.65% first-year return on $53,004 initial cash invested.
3.65%
Cash On Cash
7.66%
Cap Rate
1.2
DSCR
$2,181
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $2,020 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,004
Downpayment
20%
$50,480
Closing costs
1%
$2,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,181
Total Expenses
$2,020
Mortgage P&I
62%
$1,342
Property Taxes
1%
$20
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0