Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.99% first-year return on $72,495 initial cash invested.
3.99%
Cash On Cash
7.47%
Cap Rate
1.27
DSCR
$2,666
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $2,425 expenses = $241 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,495
Downpayment
20%
$51,900
Closing costs
1%
$2,595
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,666
Total Expenses
$2,425
Mortgage P&I
48%
$1,267
Property Taxes
6%
$158
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293