Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.66% first-year return on $70,521 initial cash invested.
7.66%
Cash On Cash
9.09%
Cap Rate
1.44
DSCR
$3,120
Rent
$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,120 income − $2,670 expenses = $450 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,521
Downpayment
20%
$50,020
Closing costs
1%
$2,501
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,120
Total Expenses
$2,670
Mortgage P&I
42%
$1,319
Property Taxes
6%
$202
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343