Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.38% first-year return on $70,521 initial cash invested.
9.38%
Cash On Cash
9.25%
Cap Rate
1.53
DSCR
$2,955
Rent
$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $2,404 expenses = $551 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,521
Downpayment
20%
$50,020
Closing costs
1%
$2,501
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$2,404
Mortgage P&I
43%
$1,258
Property Taxes
2%
$52
Home Insurance
3%
$89
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325