Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.41% first-year return on $70,479 initial cash invested.
0.41%
Cash On Cash
6.81%
Cap Rate
1.09
DSCR
$2,346
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,346 income − $2,322 expenses = $24 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
$2,346
Total Expenses
$2,322
Mortgage P&I
55%
$1,300
Property Taxes
6%
$136
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$258