Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.42% first-year return on $70,479 initial cash invested.
9.42%
Cash On Cash
9.49%
Cap Rate
1.52
DSCR
$3,024
Rent
$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $2,471 expenses = $553 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,024
Total Expenses
$2,471
Mortgage P&I
43%
$1,302
Property Taxes
2%
$52
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333