Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.82% first-year return on $70,500 initial cash invested.
12.82%
Cash On Cash
10.22%
Cap Rate
1.72
DSCR
$3,459
Rent
$753
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
6.3%
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
$3,459
Total Expenses
$2,706
Mortgage P&I
36%
$1,238
Property Taxes
6%
$205
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380