Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.11% first-year return on $70,500 initial cash invested.
1.11%
Cash On Cash
7.21%
Cap Rate
1.13
DSCR
$2,600
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $2,535 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,600
Total Expenses
$2,535
Mortgage P&I
51%
$1,333
Property Taxes
9%
$230
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286