Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.35% first-year return on $70,437 initial cash invested.
5.35%
Cash On Cash
8.14%
Cap Rate
1.34
DSCR
$2,864
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,437
Downpayment
20%
$49,940
Closing costs
1%
$2,497
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,864
Total Expenses
$2,550
Mortgage P&I
44%
$1,264
Property Taxes
8%
$223
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315