Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.75% first-year return on $72,579 initial cash invested.
14.75%
Cash On Cash
11.45%
Cap Rate
1.73
DSCR
$3,872
Rent
$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,872 income − $2,980 expenses = $892 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,872
Total Expenses
$2,980
Mortgage P&I
37%
$1,432
Property Taxes
4%
$137
Home Insurance
2%
$91
HOA
0%
$3
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426