Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.12% first-year return on $74,700 initial cash invested.
9.12%
Cash On Cash
9.27%
Cap Rate
1.53
DSCR
$3,910
Rent
$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,910 income − $3,342 expenses = $568 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,910
Total Expenses
$3,342
Mortgage P&I
35%
$1,362
Property Taxes
13%
$508
Home Insurance
2%
$94
HOA
1%
$50
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430