Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.29% first-year return on $70,479 initial cash invested.
12.29%
Cash On Cash
10.4%
Cap Rate
1.65
DSCR
$3,309
Rent
$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,309 income − $2,587 expenses = $722 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$2,587
Mortgage P&I
40%
$1,311
Property Taxes
2%
$64
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364