Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.69% first-year return on $70,500 initial cash invested.
13.69%
Cash On Cash
10.68%
Cap Rate
1.75
DSCR
$3,836
Rent
$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,836 income − $3,032 expenses = $804 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,836
Total Expenses
$3,032
Mortgage P&I
33%
$1,269
Property Taxes
10%
$372
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422