Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.41% first-year return on $70,479 initial cash invested.
8.41%
Cash On Cash
9.5%
Cap Rate
1.46
DSCR
$3,177
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,177 income − $2,683 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,177
Total Expenses
$2,683
Mortgage P&I
43%
$1,358
Property Taxes
5%
$158
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349