Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.41% first-year return on $70,479 initial cash invested.
5.41%
Cash On Cash
8.61%
Cap Rate
1.32
DSCR
$2,853
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $2,535 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$2,535
Mortgage P&I
48%
$1,360
Property Taxes
4%
$117
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314