Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.71% first-year return on $70,479 initial cash invested.
6.71%
Cash On Cash
8.9%
Cap Rate
1.39
DSCR
$3,152
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,152 income − $2,758 expenses = $394 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,152
Total Expenses
$2,758
Mortgage P&I
42%
$1,333
Property Taxes
8%
$265
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347