Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.13% first-year return on $70,500 initial cash invested.
3.13%
Cash On Cash
7.65%
Cap Rate
1.23
DSCR
$2,906
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $2,722 expenses = $184 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$2,722
Mortgage P&I
44%
$1,293
Property Taxes
12%
$353
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320