Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.16% first-year return on $72,642 initial cash invested.
6.16%
Cash On Cash
8.15%
Cap Rate
1.38
DSCR
$2,784
Rent
$373
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,642
Downpayment
20%
$52,040
Closing costs
1%
$2,602
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,784
Total Expenses
$2,411
Mortgage P&I
46%
$1,284
Property Taxes
3%
$88
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$84
Maintenance
4%
$111
Other
11%
$306