Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.58% first-year return on $74,679 initial cash invested.
16.58%
Cash On Cash
11.72%
Cap Rate
1.84
DSCR
$4,258
Rent
$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $3,226 expenses = $1,032 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,258
Total Expenses
$3,226
Mortgage P&I
34%
$1,435
Property Taxes
6%
$250
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468