Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.43% first-year return on $72,579 initial cash invested.
2.43%
Cash On Cash
7.06%
Cap Rate
1.19
DSCR
$2,550
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $2,403 expenses = $147 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,550
Total Expenses
$2,403
Mortgage P&I
50%
$1,279
Property Taxes
6%
$165
Home Insurance
4%
$93
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280