Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.75% first-year return on $72,558 initial cash invested.
6.75%
Cash On Cash
8.46%
Cap Rate
1.41
DSCR
$3,003
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $2,595 expenses = $408 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,558
Downpayment
20%
$51,960
Closing costs
1%
$2,598
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$2,595
Mortgage P&I
43%
$1,303
Property Taxes
6%
$179
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330