Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.57% first-year return on $72,579 initial cash invested.
12.57%
Cash On Cash
10.25%
Cap Rate
1.72
DSCR
$4,152
Rent
$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,152 income − $3,392 expenses = $760 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,152
Total Expenses
$3,392
Mortgage P&I
31%
$1,294
Property Taxes
14%
$595
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457