Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.57% first-year return on $72,579 initial cash invested.
10.57%
Cash On Cash
10.19%
Cap Rate
1.57
DSCR
$4,004
Rent
$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,004 income − $3,365 expenses = $639 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,004
Total Expenses
$3,365
Mortgage P&I
35%
$1,407
Property Taxes
13%
$507
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440