Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.73% first-year return on $70,500 initial cash invested.
11.73%
Cash On Cash
10.71%
Cap Rate
1.61
DSCR
$3,880
Rent
$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $3,191 expenses = $689 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,880
Total Expenses
$3,191
Mortgage P&I
36%
$1,387
Property Taxes
10%
$397
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427