Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.66% first-year return on $72,579 initial cash invested.
6.66%
Cash On Cash
8.68%
Cap Rate
1.39
DSCR
$3,006
Rent
$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $2,603 expenses = $403 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,006
Total Expenses
$2,603
Mortgage P&I
45%
$1,357
Property Taxes
4%
$133
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331