Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.93% first-year return on $72,600 initial cash invested.
1.93%
Cash On Cash
7.06%
Cap Rate
1.18
DSCR
$2,770
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $2,653 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,770
Total Expenses
$2,653
Mortgage P&I
47%
$1,302
Property Taxes
11%
$318
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305