Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.28% first-year return on $70,563 initial cash invested.
2.28%
Cash On Cash
7.49%
Cap Rate
1.19
DSCR
$2,991
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $2,857 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,563
Downpayment
20%
$50,060
Closing costs
1%
$2,503
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$2,857
Mortgage P&I
44%
$1,309
Property Taxes
15%
$441
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329