Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.49% first-year return on $72,600 initial cash invested.
5.49%
Cash On Cash
8.08%
Cap Rate
1.36
DSCR
$3,218
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $2,886 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,218
Total Expenses
$2,886
Mortgage P&I
40%
$1,289
Property Taxes
13%
$411
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354