Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.55% first-year return on $70,479 initial cash invested.
8.55%
Cash On Cash
9.26%
Cap Rate
1.47
DSCR
$2,928
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,928
Total Expenses
$2,426
Mortgage P&I
45%
$1,309
Property Taxes
1%
$34
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322