Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.68% first-year return on $74,616 initial cash invested.
4.68%
Cash On Cash
7.76%
Cap Rate
1.31
DSCR
$3,148
Rent
$291
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
$74,616
Downpayment
20%
$53,920
Closing costs
1%
$2,696
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$2,857
Mortgage P&I
42%
$1,326
Property Taxes
12%
$365
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346