Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.89% first-year return on $52,479 initial cash invested.
3.89%
Cash On Cash
7.64%
Cap Rate
1.21
DSCR
$2,206
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,206 income − $2,036 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,206
Total Expenses
$2,036
Mortgage P&I
59%
$1,311
Property Taxes
3%
$64
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0