Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.54% first-year return on $74,679 initial cash invested.
5.54%
Cash On Cash
8.31%
Cap Rate
1.33
DSCR
$3,024
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $2,679 expenses = $345 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,024
Total Expenses
$2,679
Mortgage P&I
46%
$1,402
Property Taxes
4%
$131
Home Insurance
3%
$96
HOA
1%
$21
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333