Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.15% first-year return on $74,595 initial cash invested.
4.15%
Cash On Cash
7.87%
Cap Rate
1.27
DSCR
$2,924
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $2,666 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,924
Total Expenses
$2,666
Mortgage P&I
48%
$1,392
Property Taxes
6%
$185
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322