Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.53% first-year return on $70,437 initial cash invested.
11.53%
Cash On Cash
9.92%
Cap Rate
1.64
DSCR
$3,272
Rent
$677
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,437
Downpayment
20%
$49,940
Closing costs
1%
$2,497
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$2,595
Mortgage P&I
38%
$1,256
Property Taxes
4%
$138
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360