Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.98% first-year return on $72,600 initial cash invested.
13.98%
Cash On Cash
10.77%
Cap Rate
1.76
DSCR
$4,107
Rent
$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,107 income − $3,261 expenses = $846 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,107
Total Expenses
$3,261
Mortgage P&I
32%
$1,324
Property Taxes
11%
$450
Home Insurance
2%
$91
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452