Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.58% first-year return on $72,600 initial cash invested.
0.58%
Cash On Cash
6.56%
Cap Rate
1.11
DSCR
$2,626
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $2,591 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,626
Total Expenses
$2,591
Mortgage P&I
49%
$1,282
Property Taxes
12%
$325
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289