Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.36% first-year return on $74,679 initial cash invested.
10.36%
Cash On Cash
9.47%
Cap Rate
1.6
DSCR
$3,738
Rent
$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,738
Total Expenses
$3,093
Mortgage P&I
36%
$1,336
Property Taxes
10%
$391
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$411