Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.67% first-year return on $70,479 initial cash invested.
17.67%
Cash On Cash
12.04%
Cap Rate
1.92
DSCR
$4,041
Rent
$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,041 income − $3,003 expenses = $1,038 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,041
Total Expenses
$3,003
Mortgage P&I
32%
$1,307
Property Taxes
6%
$233
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445