Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.88% first-year return on $74,679 initial cash invested.
4.88%
Cash On Cash
7.69%
Cap Rate
1.34
DSCR
$3,338
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,338
Total Expenses
$3,034
Mortgage P&I
39%
$1,291
Property Taxes
15%
$513
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367