Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.04% first-year return on $70,500 initial cash invested.
10.04%
Cash On Cash
9.52%
Cap Rate
1.55
DSCR
$2,805
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $2,215 expenses = $590 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,805
Total Expenses
$2,215
Mortgage P&I
46%
$1,282
Property Taxes
8%
$227
Home Insurance
3%
$89
HOA
0%
$0
Property Management
0%
$0
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality