Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.43% first-year return on $72,579 initial cash invested.
8.43%
Cash On Cash
9.18%
Cap Rate
1.47
DSCR
$3,118
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $2,608 expenses = $510 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$2,608
Mortgage P&I
43%
$1,354
Property Taxes
3%
$100
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343