Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.09% first-year return on $70,500 initial cash invested.
8.09%
Cash On Cash
9.2%
Cap Rate
1.45
DSCR
$3,058
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,058 income − $2,583 expenses = $475 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,058
Total Expenses
$2,583
Mortgage P&I
43%
$1,319
Property Taxes
4%
$137
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336