Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.6% first-year return on $70,416 initial cash invested.
0.6%
Cash On Cash
6.99%
Cap Rate
1.1
DSCR
$2,560
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $2,525 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,560
Total Expenses
$2,525
Mortgage P&I
51%
$1,317
Property Taxes
8%
$200
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282