Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.5% first-year return on $70,500 initial cash invested.
6.5%
Cash On Cash
8.47%
Cap Rate
1.39
DSCR
$2,838
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $2,456 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$2,456
Mortgage P&I
45%
$1,269
Property Taxes
5%
$133
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312