Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.04% first-year return on $72,600 initial cash invested.
5.04%
Cash On Cash
8.25%
Cap Rate
1.32
DSCR
$3,108
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $2,803 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,108
Total Expenses
$2,803
Mortgage P&I
44%
$1,358
Property Taxes
10%
$298
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342