Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.09% first-year return on $70,395 initial cash invested.
12.09%
Cash On Cash
10.13%
Cap Rate
1.67
DSCR
$3,496
Rent
$709
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,496
Total Expenses
$2,787
Mortgage P&I
36%
$1,258
Property Taxes
7%
$252
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385