Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.45% first-year return on $74,700 initial cash invested.
1.45%
Cash On Cash
6.98%
Cap Rate
1.15
DSCR
$2,802
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $2,712 expenses = $90 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,802
Total Expenses
$2,712
Mortgage P&I
49%
$1,369
Property Taxes
11%
$297
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308