Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.44% first-year return on $74,679 initial cash invested.
16.44%
Cash On Cash
11.44%
Cap Rate
1.86
DSCR
$4,136
Rent
$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,136 income − $3,113 expenses = $1,023 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,136
Total Expenses
$3,113
Mortgage P&I
34%
$1,386
Property Taxes
6%
$228
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455