Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.62% first-year return on $52,416 initial cash invested.
0.62%
Cash On Cash
6.48%
Cap Rate
1.1
DSCR
$1,970
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,416
Downpayment
20%
$49,920
Closing costs
1%
$2,496
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$1,943
Mortgage P&I
62%
$1,223
Property Taxes
6%
$120
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0