Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.46% first-year return on $70,558 initial cash invested.
4.46%
Cash On Cash
7.56%
Cap Rate
1.31
DSCR
$2,811
Rent
$262
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,558
Downpayment
20%
$50,055
Closing costs
1%
$2,503
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$2,549
Mortgage P&I
43%
$1,203
Property Taxes
11%
$304
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309