Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.88% first-year return on $74,700 initial cash invested.
9.88%
Cash On Cash
9.08%
Cap Rate
1.57
DSCR
$3,111
Rent
$615
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
6.1%
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
$3,111
Total Expenses
$2,496
Mortgage P&I
42%
$1,303
Property Taxes
1%
$43
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342