Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.68% first-year return on $70,521 initial cash invested.
3.68%
Cash On Cash
8.08%
Cap Rate
1.24
DSCR
$2,829
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $2,613 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,829
Total Expenses
$2,613
Mortgage P&I
48%
$1,356
Property Taxes
9%
$250
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311