Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.89% first-year return on $70,416 initial cash invested.
0.89%
Cash On Cash
7.07%
Cap Rate
1.11
DSCR
$2,487
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $2,435 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,416
Downpayment
20%
$49,920
Closing costs
1%
$2,496
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,487
Total Expenses
$2,435
Mortgage P&I
53%
$1,319
Property Taxes
8%
$189
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$274