Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.22% first-year return on $72,663 initial cash invested.
14.22%
Cash On Cash
10.73%
Cap Rate
1.76
DSCR
$3,582
Rent
$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $2,721 expenses = $861 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,663
Downpayment
20%
$52,060
Closing costs
1%
$2,603
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$2,721
Mortgage P&I
37%
$1,323
Property Taxes
2%
$88
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394