Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.75% first-year return on $70,479 initial cash invested.
12.75%
Cash On Cash
10.8%
Cap Rate
1.68
DSCR
$4,082
Rent
$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,082 income − $3,333 expenses = $749 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
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
$4,082
Total Expenses
$3,333
Mortgage P&I
33%
$1,337
Property Taxes
13%
$521
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449