Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.54% first-year return on $70,500 initial cash invested.
10.54%
Cash On Cash
9.62%
Cap Rate
1.58
DSCR
$3,033
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $2,414 expenses = $619 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,033
Total Expenses
$2,414
Mortgage P&I
42%
$1,265
Property Taxes
1%
$30
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334