Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.43% first-year return on $70,500 initial cash invested.
2.43%
Cash On Cash
7.25%
Cap Rate
1.19
DSCR
$2,372
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $2,229 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,372
Total Expenses
$2,229
Mortgage P&I
54%
$1,273
Property Taxes
3%
$60
Home Insurance
4%
$89
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261