Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.2% first-year return on $70,395 initial cash invested.
2.2%
Cash On Cash
7.59%
Cap Rate
1.18
DSCR
$2,700
Rent
$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $2,571 expenses = $129 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$2,571
Mortgage P&I
50%
$1,342
Property Taxes
8%
$224
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297