Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.14% first-year return on $72,579 initial cash invested.
10.14%
Cash On Cash
9.57%
Cap Rate
1.58
DSCR
$3,657
Rent
$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $3,044 expenses = $613 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
$3,657
Total Expenses
$3,044
Mortgage P&I
36%
$1,314
Property Taxes
11%
$396
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402