Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.7% first-year return on $70,479 initial cash invested.
5.7%
Cash On Cash
8.65%
Cap Rate
1.34
DSCR
$3,076
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $2,741 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,076
Total Expenses
$2,741
Mortgage P&I
44%
$1,344
Property Taxes
9%
$264
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338