Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.26% first-year return on $70,395 initial cash invested.
0.26%
Cash On Cash
7.09%
Cap Rate
1.08
DSCR
$2,432
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $2,417 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$2,417
Mortgage P&I
56%
$1,362
Property Taxes
6%
$141
Home Insurance
4%
$87
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268