Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.13% first-year return on $72,642 initial cash invested.
6.13%
Cash On Cash
8.25%
Cap Rate
1.38
DSCR
$2,932
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,932 income − $2,561 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,642
Downpayment
20%
$52,040
Closing costs
1%
$2,602
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,932
Total Expenses
$2,561
Mortgage P&I
44%
$1,301
Property Taxes
6%
$169
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323