Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.03% first-year return on $70,500 initial cash invested.
7.03%
Cash On Cash
9.21%
Cap Rate
1.39
DSCR
$3,172
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,172 income − $2,759 expenses = $413 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,172
Total Expenses
$2,759
Mortgage P&I
43%
$1,379
Property Taxes
7%
$211
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349