Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.42% first-year return on $70,499 initial cash invested.
15.42%
Cash On Cash
11.52%
Cap Rate
1.78
DSCR
$3,668
Rent
$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $2,762 expenses = $906 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,499
Downpayment
20%
$49,999
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,668
Total Expenses
$2,762
Mortgage P&I
37%
$1,347
Property Taxes
2%
$80
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403