Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.32% first-year return on $52,500 initial cash invested.
4.32%
Cash On Cash
7.7%
Cap Rate
1.23
DSCR
$2,280
Rent
$189
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
6.8%
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
$2,280
Total Expenses
$2,091
Mortgage P&I
57%
$1,302
Property Taxes
5%
$108
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0