Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.27% first-year return on $70,500 initial cash invested.
15.27%
Cash On Cash
11.3%
Cap Rate
1.82
DSCR
$4,114
Rent
$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,114 income − $3,217 expenses = $897 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,114
Total Expenses
$3,217
Mortgage P&I
31%
$1,293
Property Taxes
11%
$436
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453