Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.35% first-year return on $72,579 initial cash invested.
4.35%
Cash On Cash
8.06%
Cap Rate
1.27
DSCR
$2,790
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $2,527 expenses = $263 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,790
Total Expenses
$2,527
Mortgage P&I
49%
$1,371
Property Taxes
4%
$115
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307