Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 51.15% first-year return on $70,479 initial cash invested.
51.15%
Cash On Cash
21.82%
Cap Rate
3.59
DSCR
$6,834
Rent
$3,004
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
6.5%
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
$6,834
Total Expenses
$3,830
Mortgage P&I
19%
$1,267
Property Taxes
2%
$152
Home Insurance
1%
$88
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$752