Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.5% first-year return on $74,637 initial cash invested.
6.5%
Cash On Cash
8.26%
Cap Rate
1.39
DSCR
$2,835
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $2,431 expenses = $404 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,637
Downpayment
20%
$53,940
Closing costs
1%
$2,697
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$2,431
Mortgage P&I
47%
$1,339
Property Taxes
1%
$33
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312