Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.25% first-year return on $70,500 initial cash invested.
3.25%
Cash On Cash
8.1%
Cap Rate
1.22
DSCR
$2,886
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $2,695 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,886
Total Expenses
$2,695
Mortgage P&I
48%
$1,381
Property Taxes
9%
$246
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317