Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.85% first-year return on $70,500 initial cash invested.
12.85%
Cash On Cash
10.28%
Cap Rate
1.73
DSCR
$3,754
Rent
$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $2,999 expenses = $755 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,754
Total Expenses
$2,999
Mortgage P&I
33%
$1,237
Property Taxes
11%
$398
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413