Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.06% first-year return on $70,458 initial cash invested.
9.06%
Cash On Cash
9.4%
Cap Rate
1.52
DSCR
$3,482
Rent
$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $2,950 expenses = $532 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,458
Downpayment
20%
$49,960
Closing costs
1%
$2,498
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$2,950
Mortgage P&I
37%
$1,286
Property Taxes
11%
$391
Home Insurance
3%
$90
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383