Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.29% first-year return on $70,500 initial cash invested.
11.29%
Cash On Cash
10.24%
Cap Rate
1.6
DSCR
$3,400
Rent
$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,400
Total Expenses
$2,737
Mortgage P&I
39%
$1,335
Property Taxes
5%
$158
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374