Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.51% first-year return on $74,595 initial cash invested.
13.51%
Cash On Cash
10.54%
Cap Rate
1.72
DSCR
$3,714
Rent
$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,714 income − $2,874 expenses = $840 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,714
Total Expenses
$2,874
Mortgage P&I
37%
$1,378
Property Taxes
4%
$149
Home Insurance
2%
$83
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409