Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.85% first-year return on $70,437 initial cash invested.
7.85%
Cash On Cash
9.09%
Cap Rate
1.45
DSCR
$3,172
Rent
$461
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,437
Downpayment
20%
$49,940
Closing costs
1%
$2,497
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,172
Total Expenses
$2,711
Mortgage P&I
41%
$1,303
Property Taxes
8%
$250
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349