Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.09% first-year return on $70,500 initial cash invested.
8.09%
Cash On Cash
9.01%
Cap Rate
1.48
DSCR
$3,330
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $2,855 expenses = $475 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,330
Total Expenses
$2,855
Mortgage P&I
38%
$1,269
Property Taxes
12%
$384
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366