Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.72% first-year return on $70,500 initial cash invested.
6.72%
Cash On Cash
8.93%
Cap Rate
1.39
DSCR
$3,228
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $2,833 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,228
Total Expenses
$2,833
Mortgage P&I
41%
$1,336
Property Taxes
10%
$312
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355