Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.21% first-year return on $72,558 initial cash invested.
14.21%
Cash On Cash
10.85%
Cap Rate
1.76
DSCR
$3,904
Rent
$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,904 income − $3,045 expenses = $859 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,558
Downpayment
20%
$51,960
Closing costs
1%
$2,598
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,904
Total Expenses
$3,045
Mortgage P&I
34%
$1,333
Property Taxes
7%
$278
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429