Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.87% first-year return on $52,500 initial cash invested.
4.87%
Cash On Cash
7.89%
Cap Rate
1.27
DSCR
$2,743
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,743 income − $2,530 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,743
Total Expenses
$2,530
Mortgage P&I
47%
$1,293
Property Taxes
16%
$436
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0