Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.77% first-year return on $70,395 initial cash invested.
10.77%
Cash On Cash
10.12%
Cap Rate
1.58
DSCR
$3,556
Rent
$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $2,924 expenses = $632 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,556
Total Expenses
$2,924
Mortgage P&I
37%
$1,331
Property Taxes
8%
$296
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391