Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.44% first-year return on $70,500 initial cash invested.
8.44%
Cash On Cash
9.07%
Cap Rate
1.51
DSCR
$3,468
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $2,972 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,468
Total Expenses
$2,972
Mortgage P&I
36%
$1,254
Property Taxes
13%
$451
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381