Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.81% first-year return on $72,537 initial cash invested.
7.81%
Cash On Cash
9.36%
Cap Rate
1.43
DSCR
$3,490
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,490 income − $3,018 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,537
Downpayment
20%
$51,940
Closing costs
1%
$2,597
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,490
Total Expenses
$3,018
Mortgage P&I
41%
$1,414
Property Taxes
10%
$350
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384