Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.94% first-year return on $70,563 initial cash invested.
11.94%
Cash On Cash
9.93%
Cap Rate
1.67
DSCR
$3,224
Rent
$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,224
Total Expenses
$2,522
Mortgage P&I
38%
$1,241
Property Taxes
2%
$56
Home Insurance
3%
$88
HOA
1%
$40
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355