Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.81% first-year return on $70,500 initial cash invested.
11.81%
Cash On Cash
9.96%
Cap Rate
1.65
DSCR
$3,117
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $2,423 expenses = $694 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,117
Total Expenses
$2,423
Mortgage P&I
40%
$1,256
Property Taxes
1%
$18
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343