Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.63% first-year return on $72,516 initial cash invested.
2.63%
Cash On Cash
7.16%
Cap Rate
1.21
DSCR
$2,680
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $2,521 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,516
Downpayment
20%
$51,920
Closing costs
1%
$2,596
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,680
Total Expenses
$2,521
Mortgage P&I
48%
$1,282
Property Taxes
9%
$228
Home Insurance
3%
$92
HOA
0%
$8
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295