Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.13% first-year return on $74,595 initial cash invested.
1.13%
Cash On Cash
6.96%
Cap Rate
1.12
DSCR
$2,532
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $2,462 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$2,462
Mortgage P&I
55%
$1,392
Property Taxes
4%
$113
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279