Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.4% first-year return on $74,679 initial cash invested.
0.4%
Cash On Cash
7.18%
Cap Rate
1.1
DSCR
$3,086
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $3,061 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$3,061
Mortgage P&I
48%
$1,467
Property Taxes
15%
$449
Home Insurance
3%
$97
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339