Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.2% first-year return on $70,479 initial cash invested.
22.2%
Cash On Cash
13.48%
Cap Rate
2.14
DSCR
$4,782
Rent
$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,782 income − $3,478 expenses = $1,304 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,782
Total Expenses
$3,478
Mortgage P&I
27%
$1,313
Property Taxes
9%
$452
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526