Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.2% first-year return on $70,500 initial cash invested.
10.2%
Cash On Cash
9.65%
Cap Rate
1.57
DSCR
$3,279
Rent
$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $2,680 expenses = $599 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,279
Total Expenses
$2,680
Mortgage P&I
39%
$1,281
Property Taxes
6%
$197
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361