Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.05% first-year return on $70,521 initial cash invested.
16.05%
Cash On Cash
11.09%
Cap Rate
1.91
DSCR
$3,921
Rent
$943
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,521
Downpayment
20%
$50,020
Closing costs
1%
$2,501
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,921
Total Expenses
$2,978
Mortgage P&I
31%
$1,211
Property Taxes
9%
$344
Home Insurance
2%
$89
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431