Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.31% first-year return on $70,500 initial cash invested.
2.31%
Cash On Cash
8.01%
Cap Rate
1.18
DSCR
$2,938
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $2,802 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,938
Total Expenses
$2,802
Mortgage P&I
48%
$1,415
Property Taxes
10%
$299
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323