Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.01% first-year return on $74,658 initial cash invested.
1.01%
Cash On Cash
6.73%
Cap Rate
1.13
DSCR
$2,772
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $2,709 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,658
Downpayment
20%
$53,960
Closing costs
1%
$2,698
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$2,709
Mortgage P&I
48%
$1,340
Property Taxes
12%
$330
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305