Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.33% first-year return on $70,500 initial cash invested.
9.33%
Cash On Cash
9.57%
Cap Rate
1.54
DSCR
$3,718
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $3,170 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,718
Total Expenses
$3,170
Mortgage P&I
35%
$1,297
Property Taxes
14%
$520
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409