Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.11% first-year return on $72,600 initial cash invested.
9.11%
Cash On Cash
9.13%
Cap Rate
1.52
DSCR
$3,070
Rent
$551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $2,519 expenses = $551 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,070
Total Expenses
$2,519
Mortgage P&I
42%
$1,304
Property Taxes
3%
$80
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338