Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.45% first-year return on $72,495 initial cash invested.
5.45%
Cash On Cash
8.23%
Cap Rate
1.34
DSCR
$3,116
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $2,787 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,495
Downpayment
20%
$51,900
Closing costs
1%
$2,595
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$2,787
Mortgage P&I
43%
$1,326
Property Taxes
10%
$308
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343