Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.84% first-year return on $70,500 initial cash invested.
9.84%
Cash On Cash
9.82%
Cap Rate
1.55
DSCR
$3,708
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $3,130 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,708
Total Expenses
$3,130
Mortgage P&I
36%
$1,319
Property Taxes
12%
$463
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408