Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.33% first-year return on $72,600 initial cash invested.
8.33%
Cash On Cash
8.77%
Cap Rate
1.51
DSCR
$3,362
Rent
$504
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
$3,362
Total Expenses
$2,858
Mortgage P&I
38%
$1,262
Property Taxes
11%
$363
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$370