Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8% first-year return on $74,679 initial cash invested.
8%
Cash On Cash
8.88%
Cap Rate
1.48
DSCR
$3,816
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $3,318 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,816
Total Expenses
$3,318
Mortgage P&I
35%
$1,347
Property Taxes
15%
$579
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420