Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.46% first-year return on $70,521 initial cash invested.
17.46%
Cash On Cash
11.73%
Cap Rate
1.97
DSCR
$4,400
Rent
$1,026
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,521
Downpayment
20%
$50,020
Closing costs
1%
$2,501
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,400
Total Expenses
$3,374
Mortgage P&I
28%
$1,242
Property Taxes
12%
$547
Home Insurance
2%
$89
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484