Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.77% first-year return on $70,479 initial cash invested.
9.77%
Cash On Cash
10.07%
Cap Rate
1.51
DSCR
$3,308
Rent
$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,308 income − $2,734 expenses = $574 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,308
Total Expenses
$2,734
Mortgage P&I
42%
$1,391
Property Taxes
4%
$131
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364