Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.4% first-year return on $70,479 initial cash invested.
12.4%
Cash On Cash
10.69%
Cap Rate
1.65
DSCR
$3,806
Rent
$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $3,078 expenses = $728 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,806
Total Expenses
$3,078
Mortgage P&I
35%
$1,347
Property Taxes
9%
$349
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419