Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.95% first-year return on $74,698 initial cash invested.
4.95%
Cash On Cash
7.88%
Cap Rate
1.33
DSCR
$3,358
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,698
Downpayment
20%
$53,998
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$3,050
Mortgage P&I
40%
$1,330
Property Taxes
12%
$389
Home Insurance
3%
$94
HOA
3%
$96
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369