Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.2% first-year return on $70,479 initial cash invested.
0.2%
Cash On Cash
6.81%
Cap Rate
1.1
DSCR
$2,948
Rent
$12
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,948
Total Expenses
$2,936
Mortgage P&I
44%
$1,289
Property Taxes
18%
$521
Home Insurance
3%
$88
HOA
1%
$36
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324