Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.81% first-year return on $72,579 initial cash invested.
4.81%
Cash On Cash
7.95%
Cap Rate
1.31
DSCR
$2,878
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $2,587 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,878
Total Expenses
$2,587
Mortgage P&I
46%
$1,316
Property Taxes
7%
$202
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$317