Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.04% first-year return on $74,679 initial cash invested.
10.04%
Cash On Cash
9.45%
Cap Rate
1.57
DSCR
$3,574
Rent
$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,574 income − $2,949 expenses = $625 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,574
Total Expenses
$2,949
Mortgage P&I
38%
$1,358
Property Taxes
8%
$282
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393