Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.64% first-year return on $72,600 initial cash invested.
4.64%
Cash On Cash
7.73%
Cap Rate
1.32
DSCR
$3,010
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $2,729 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,010
Total Expenses
$2,729
Mortgage P&I
42%
$1,273
Property Taxes
11%
$343
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331