Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.08% first-year return on $70,500 initial cash invested.
7.08%
Cash On Cash
9.1%
Cap Rate
1.39
DSCR
$2,888
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,888 income − $2,472 expenses = $416 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,888
Total Expenses
$2,472
Mortgage P&I
47%
$1,364
Property Taxes
1%
$27
Home Insurance
3%
$88
HOA
0%
$9
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318