Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.06% first-year return on $70,500 initial cash invested.
14.06%
Cash On Cash
11.19%
Cap Rate
1.74
DSCR
$4,134
Rent
$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,134 income − $3,308 expenses = $826 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
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
$4,134
Total Expenses
$3,308
Mortgage P&I
32%
$1,341
Property Taxes
11%
$474
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455