Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.17% first-year return on $52,647 initial cash invested.
4.17%
Cash On Cash
7.99%
Cap Rate
1.24
DSCR
$2,766
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $2,583 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,647
Downpayment
20%
$50,140
Closing costs
1%
$2,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,766
Total Expenses
$2,583
Mortgage P&I
49%
$1,348
Property Taxes
16%
$429
Home Insurance
3%
$87
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0