Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.28% first-year return on $72,600 initial cash invested.
12.28%
Cash On Cash
9.98%
Cap Rate
1.7
DSCR
$3,604
Rent
$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,604
Total Expenses
$2,861
Mortgage P&I
35%
$1,276
Property Taxes
7%
$270
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396