Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.6% first-year return on $74,700 initial cash invested.
2.6%
Cash On Cash
7.33%
Cap Rate
1.2
DSCR
$2,748
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $2,586 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$2,586
Mortgage P&I
50%
$1,378
Property Taxes
6%
$178
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$302