Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.07% first-year return on $70,479 initial cash invested.
8.07%
Cash On Cash
9.22%
Cap Rate
1.46
DSCR
$3,368
Rent
$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $2,894 expenses = $474 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,368
Total Expenses
$2,894
Mortgage P&I
39%
$1,312
Property Taxes
9%
$312
Home Insurance
3%
$88
HOA
1%
$37
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370