Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.74% first-year return on $72,600 initial cash invested.
10.74%
Cash On Cash
9.8%
Cap Rate
1.6
DSCR
$3,628
Rent
$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,628 income − $2,978 expenses = $650 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,628
Total Expenses
$2,978
Mortgage P&I
37%
$1,329
Property Taxes
6%
$233
Home Insurance
3%
$91
HOA
3%
$92
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399