Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.09% first-year return on $70,458 initial cash invested.
1.09%
Cash On Cash
6.73%
Cap Rate
1.13
DSCR
$2,416
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $2,352 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,458
Downpayment
20%
$49,960
Closing costs
1%
$2,498
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$2,352
Mortgage P&I
51%
$1,240
Property Taxes
8%
$197
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$72
Maintenance
4%
$97
Other
11%
$266