Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.17% first-year return on $72,495 initial cash invested.
7.17%
Cash On Cash
8.53%
Cap Rate
1.43
DSCR
$2,966
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $2,533 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,495
Downpayment
20%
$51,900
Closing costs
1%
$2,595
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$2,533
Mortgage P&I
44%
$1,292
Property Taxes
3%
$78
Home Insurance
3%
$91
HOA
2%
$63
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326