Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.1% first-year return on $74,648 initial cash invested.
5.1%
Cash On Cash
7.92%
Cap Rate
1.34
DSCR
$3,412
Rent
$317
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,648
Downpayment
20%
$53,950
Closing costs
1%
$2,698
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,412
Total Expenses
$3,095
Mortgage P&I
39%
$1,327
Property Taxes
14%
$471
Home Insurance
3%
$94
HOA
1%
$45
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375