Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.19% first-year return on $72,579 initial cash invested.
13.19%
Cash On Cash
10.34%
Cap Rate
1.74
DSCR
$3,807
Rent
$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $3,009 expenses = $798 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,807
Total Expenses
$3,009
Mortgage P&I
34%
$1,289
Property Taxes
9%
$335
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419