Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.31% first-year return on $70,499 initial cash invested.
9.31%
Cash On Cash
9.92%
Cap Rate
1.48
DSCR
$3,178
Rent
$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,178 income − $2,631 expenses = $547 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,499
Downpayment
20%
$49,999
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,178
Total Expenses
$2,631
Mortgage P&I
44%
$1,393
Property Taxes
2%
$70
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350