Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.24% first-year return on $72,558 initial cash invested.
7.24%
Cash On Cash
8.55%
Cap Rate
1.44
DSCR
$3,144
Rent
$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,144 income − $2,706 expenses = $438 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,558
Downpayment
20%
$51,960
Closing costs
1%
$2,598
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,144
Total Expenses
$2,706
Mortgage P&I
41%
$1,288
Property Taxes
8%
$256
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346