Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.54% first-year return on $72,600 initial cash invested.
7.54%
Cash On Cash
8.88%
Cap Rate
1.43
DSCR
$3,086
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $2,630 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,086
Total Expenses
$2,630
Mortgage P&I
44%
$1,345
Property Taxes
5%
$140
Home Insurance
3%
$91
HOA
0%
$6
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339