Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.75% first-year return on $72,684 initial cash invested.
8.75%
Cash On Cash
8.99%
Cap Rate
1.5
DSCR
$3,058
Rent
$530
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
6.4%
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
$3,058
Total Expenses
$2,528
Mortgage P&I
42%
$1,298
Property Taxes
3%
$95
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336