Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.83% first-year return on $70,479 initial cash invested.
18.83%
Cash On Cash
12.77%
Cap Rate
1.91
DSCR
$4,110
Rent
$1,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $3,004 expenses = $1,106 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,110
Total Expenses
$3,004
Mortgage P&I
34%
$1,389
Property Taxes
3%
$131
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452