Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.94% first-year return on $70,479 initial cash invested.
9.94%
Cash On Cash
10.21%
Cap Rate
1.54
DSCR
$4,054
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,054 income − $3,470 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,054
Total Expenses
$3,470
Mortgage P&I
34%
$1,381
Property Taxes
15%
$623
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446