Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.4% first-year return on $70,479 initial cash invested.
5.4%
Cash On Cash
8.24%
Cap Rate
1.35
DSCR
$3,219
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $2,902 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,219
Total Expenses
$2,902
Mortgage P&I
39%
$1,269
Property Taxes
14%
$451
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354