Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.55% first-year return on $64,600 initial cash invested.
10.55%
Cash On Cash
9.18%
Cap Rate
1.55
DSCR
$3,345
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $2,777 expenses = $568 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
4%
$10,000
Cashflow
Total Income
$3,345
Total Expenses
$2,777
Mortgage P&I
38%
$1,287
Property Taxes
6%
$217
Home Insurance
3%
$94
HOA
13%
$443
Property Management
0%
$0
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality