Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.63% first-year return on $52,417 initial cash invested.
30.63%
Cash On Cash
13.81%
Cap Rate
2.11
DSCR
$4,294
Rent
$1,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $2,956 expenses = $1,338 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,417
Downpayment
20%
$49,920
Closing costs
1%
$2,496
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,294
Total Expenses
$2,956
Mortgage P&I
32%
$1,362
Property Taxes
1%
$47
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472