Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.94% first-year return on $72,600 initial cash invested.
16.94%
Cash On Cash
11.65%
Cap Rate
1.88
DSCR
$3,946
Rent
$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,946 income − $2,921 expenses = $1,025 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,946
Total Expenses
$2,921
Mortgage P&I
34%
$1,342
Property Taxes
4%
$146
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434