Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.62% first-year return on $70,563 initial cash invested.
12.62%
Cash On Cash
10.04%
Cap Rate
1.71
DSCR
$3,212
Rent
$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $2,470 expenses = $742 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,563
Downpayment
20%
$50,060
Closing costs
1%
$2,503
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$2,470
Mortgage P&I
38%
$1,224
Property Taxes
2%
$65
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353