Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.95% first-year return on $74,658 initial cash invested.
5.95%
Cash On Cash
8.63%
Cap Rate
1.34
DSCR
$3,146
Rent
$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $2,776 expenses = $370 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,658
Downpayment
20%
$53,960
Closing costs
1%
$2,698
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$2,776
Mortgage P&I
46%
$1,445
Property Taxes
5%
$163
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346