Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.92% first-year return on $70,416 initial cash invested.
9.92%
Cash On Cash
9.12%
Cap Rate
1.59
DSCR
$3,146
Rent
$582
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,416
Downpayment
20%
$49,920
Closing costs
1%
$2,496
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$2,564
Mortgage P&I
38%
$1,190
Property Taxes
6%
$192
Home Insurance
3%
$89
HOA
1%
$23
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346