Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.61% first-year return on $70,395 initial cash invested.
3.61%
Cash On Cash
8.34%
Cap Rate
1.23
DSCR
$2,835
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $2,623 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$2,623
Mortgage P&I
50%
$1,408
Property Taxes
6%
$182
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312