Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.49% first-year return on $70,500 initial cash invested.
16.49%
Cash On Cash
12.07%
Cap Rate
1.81
DSCR
$3,849
Rent
$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,849 income − $2,880 expenses = $969 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,849
Total Expenses
$2,880
Mortgage P&I
36%
$1,392
Property Taxes
2%
$92
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423