Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.42% first-year return on $72,684 initial cash invested.
5.42%
Cash On Cash
8.41%
Cap Rate
1.33
DSCR
$3,076
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $2,748 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,684
Downpayment
20%
$52,080
Closing costs
1%
$2,604
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$2,748
Mortgage P&I
45%
$1,374
Property Taxes
9%
$263
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338