Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.21% first-year return on $72,663 initial cash invested.
1.21%
Cash On Cash
6.59%
Cap Rate
1.13
DSCR
$2,403
Rent
$73
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
$72,663
Downpayment
20%
$52,060
Closing costs
1%
$2,603
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$2,330
Mortgage P&I
52%
$1,260
Property Taxes
7%
$161
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264