Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.18% first-year return on $72,684 initial cash invested.
14.18%
Cash On Cash
10.47%
Cap Rate
1.78
DSCR
$3,488
Rent
$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $2,629 expenses = $859 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,684
Downpayment
20%
$52,080
Closing costs
1%
$2,604
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$2,629
Mortgage P&I
37%
$1,273
Property Taxes
2%
$75
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384