Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.35% first-year return on $70,500 initial cash invested.
19.35%
Cash On Cash
12.68%
Cap Rate
2
DSCR
$4,572
Rent
$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,572 income − $3,435 expenses = $1,137 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,572
Total Expenses
$3,435
Mortgage P&I
29%
$1,322
Property Taxes
10%
$470
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503