Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.5% first-year return on $74,595 initial cash invested.
7.5%
Cash On Cash
8.58%
Cap Rate
1.45
DSCR
$3,345
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,345 income − $2,879 expenses = $466 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
$3,345
Total Expenses
$2,879
Mortgage P&I
40%
$1,327
Property Taxes
9%
$305
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368