Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.57% first-year return on $70,500 initial cash invested.
3.57%
Cash On Cash
7.81%
Cap Rate
1.25
DSCR
$2,828
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $2,618 expenses = $210 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,828
Total Expenses
$2,618
Mortgage P&I
46%
$1,305
Property Taxes
8%
$235
Home Insurance
3%
$88
HOA
1%
$29
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311