Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.37% first-year return on $70,479 initial cash invested.
14.37%
Cash On Cash
11.12%
Cap Rate
1.75
DSCR
$3,750
Rent
$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,750 income − $2,906 expenses = $844 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
$3,750
Total Expenses
$2,906
Mortgage P&I
35%
$1,322
Property Taxes
6%
$222
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412