Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.85% first-year return on $72,600 initial cash invested.
9.85%
Cash On Cash
9.21%
Cap Rate
1.58
DSCR
$3,501
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,501
Total Expenses
$2,905
Mortgage P&I
36%
$1,260
Property Taxes
10%
$364
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385