Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.55% first-year return on $70,395 initial cash invested.
4.55%
Cash On Cash
8.32%
Cap Rate
1.28
DSCR
$2,883
Rent
$267
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
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,883
Total Expenses
$2,616
Mortgage P&I
47%
$1,348
Property Taxes
7%
$202
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317