Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.09% first-year return on $70,500 initial cash invested.
18.09%
Cash On Cash
12.49%
Cap Rate
1.91
DSCR
$4,359
Rent
$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,359 income − $3,296 expenses = $1,063 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,359
Total Expenses
$3,296
Mortgage P&I
31%
$1,366
Property Taxes
8%
$361
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479