Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.1% first-year return on $74,699 initial cash invested.
8.1%
Cash On Cash
8.89%
Cap Rate
1.45
DSCR
$3,010
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $2,506 expenses = $504 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,699
Downpayment
20%
$53,999
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$2,506
Mortgage P&I
46%
$1,376
Property Taxes
0%
$14
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331