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
9.85%
Cap Rate
1.53
DSCR
$3,381
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,381 income − $2,803 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,381
Total Expenses
$2,803
Mortgage P&I
40%
$1,339
Property Taxes
7%
$227
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372