Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.17% first-year return on $72,600 initial cash invested.
0.17%
Cash On Cash
6.74%
Cap Rate
1.09
DSCR
$2,668
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $2,658 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,668
Total Expenses
$2,658
Mortgage P&I
50%
$1,343
Property Taxes
12%
$317
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293