Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.4% first-year return on $74,784 initial cash invested.
4.4%
Cash On Cash
7.64%
Cap Rate
1.29
DSCR
$2,840
Rent
$274
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
$74,784
Downpayment
20%
$54,080
Closing costs
1%
$2,704
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,840
Total Expenses
$2,566
Mortgage P&I
47%
$1,333
Property Taxes
6%
$169
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$312