Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.95% first-year return on $74,721 initial cash invested.
10.95%
Cash On Cash
9.68%
Cap Rate
1.6
DSCR
$3,466
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $2,784 expenses = $682 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,721
Downpayment
20%
$54,020
Closing costs
1%
$2,701
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$2,784
Mortgage P&I
39%
$1,358
Property Taxes
4%
$154
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381