Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.67% first-year return on $70,500 initial cash invested.
9.67%
Cash On Cash
9.77%
Cap Rate
1.55
DSCR
$3,816
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $3,248 expenses = $568 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,816
Total Expenses
$3,248
Mortgage P&I
34%
$1,315
Property Taxes
14%
$547
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420