Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.61% first-year return on $70,563 initial cash invested.
4.61%
Cash On Cash
8.13%
Cap Rate
1.28
DSCR
$2,534
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,534 income − $2,263 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,534
Total Expenses
$2,263
Mortgage P&I
52%
$1,324
Property Taxes
0%
$12
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279