Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.98% first-year return on $70,437 initial cash invested.
1.98%
Cash On Cash
7.12%
Cap Rate
1.18
DSCR
$2,726
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $2,610 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,437
Downpayment
20%
$49,940
Closing costs
1%
$2,497
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$2,610
Mortgage P&I
46%
$1,257
Property Taxes
12%
$330
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300