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
9.25%
Cap Rate
1.47
DSCR
$3,148
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $2,654 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,148
Total Expenses
$2,654
Mortgage P&I
41%
$1,306
Property Taxes
6%
$190
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346