Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.84% first-year return on $72,579 initial cash invested.
7.84%
Cash On Cash
8.86%
Cap Rate
1.46
DSCR
$3,261
Rent
$474
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
6.5%
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
$3,261
Total Expenses
$2,787
Mortgage P&I
40%
$1,316
Property Taxes
8%
$272
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359