Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.76% first-year return on $74,679 initial cash invested.
8.76%
Cash On Cash
9.16%
Cap Rate
1.49
DSCR
$3,284
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,284 income − $2,739 expenses = $545 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,284
Total Expenses
$2,739
Mortgage P&I
42%
$1,384
Property Taxes
4%
$145
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361