Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.33% first-year return on $70,500 initial cash invested.
5.33%
Cash On Cash
8.45%
Cap Rate
1.32
DSCR
$2,730
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,730
Total Expenses
$2,417
Mortgage P&I
49%
$1,338
Property Taxes
2%
$63
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300