Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.76% first-year return on $74,595 initial cash invested.
3.76%
Cash On Cash
7.56%
Cap Rate
1.27
DSCR
$3,069
Rent
$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $2,835 expenses = $234 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,069
Total Expenses
$2,835
Mortgage P&I
44%
$1,341
Property Taxes
12%
$356
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338