Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.07% first-year return on $52,479 initial cash invested.
1.07%
Cash On Cash
7.25%
Cap Rate
1.12
DSCR
$2,224
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $2,177 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,224
Total Expenses
$2,177
Mortgage P&I
61%
$1,351
Property Taxes
7%
$161
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0