Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4% first-year return on $52,500 initial cash invested.
4%
Cash On Cash
7.37%
Cap Rate
1.22
DSCR
$2,078
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,078 income − $1,903 expenses = $175 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,078
Total Expenses
$1,903
Mortgage P&I
60%
$1,256
Property Taxes
1%
$18
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0