Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.22% first-year return on $74,679 initial cash invested.
5.22%
Cash On Cash
8.39%
Cap Rate
1.32
DSCR
$3,260
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $2,935 expenses = $325 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
$3,260
Total Expenses
$2,935
Mortgage P&I
44%
$1,431
Property Taxes
9%
$302
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359