Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.42% first-year return on $74,679 initial cash invested.
4.42%
Cash On Cash
7.99%
Cap Rate
1.27
DSCR
$2,763
Rent
$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $2,488 expenses = $275 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
$2,763
Total Expenses
$2,488
Mortgage P&I
51%
$1,410
Property Taxes
2%
$43
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304