Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.36% first-year return on $72,579 initial cash invested.
7.36%
Cash On Cash
8.85%
Cap Rate
1.45
DSCR
$3,726
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $3,281 expenses = $445 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,726
Total Expenses
$3,281
Mortgage P&I
35%
$1,322
Property Taxes
16%
$601
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410