Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.8% first-year return on $70,416 initial cash invested.
6.8%
Cash On Cash
9.34%
Cap Rate
1.38
DSCR
$3,348
Rent
$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $2,949 expenses = $399 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,416
Downpayment
20%
$49,920
Closing costs
1%
$2,496
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$2,949
Mortgage P&I
42%
$1,409
Property Taxes
9%
$314
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368