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 $70,584 initial cash invested.
0.2%
Cash On Cash
7.25%
Cap Rate
1.09
DSCR
$2,752
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,740 expenses = $12 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,584
Downpayment
20%
$50,080
Closing costs
1%
$2,504
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$2,740
Mortgage P&I
51%
$1,391
Property Taxes
9%
$235
Home Insurance
3%
$88
HOA
3%
$90
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303