Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.52% first-year return on $70,500 initial cash invested.
23.52%
Cash On Cash
13.87%
Cap Rate
2.17
DSCR
$4,419
Rent
$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $3,037 expenses = $1,382 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,419
Total Expenses
$3,037
Mortgage P&I
30%
$1,331
Property Taxes
3%
$115
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486