Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.27% first-year return on $70,479 initial cash invested.
10.27%
Cash On Cash
10.02%
Cap Rate
1.54
DSCR
$3,336
Rent
$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $2,733 expenses = $603 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,336
Total Expenses
$2,733
Mortgage P&I
41%
$1,351
Property Taxes
5%
$161
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367