Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.48% first-year return on $70,479 initial cash invested.
1.48%
Cash On Cash
7.54%
Cap Rate
1.14
DSCR
$2,684
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $2,597 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,684
Total Expenses
$2,597
Mortgage P&I
51%
$1,377
Property Taxes
8%
$220
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295