Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.4% first-year return on $74,679 initial cash invested.
1.4%
Cash On Cash
6.97%
Cap Rate
1.15
DSCR
$2,877
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $2,790 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,877
Total Expenses
$2,790
Mortgage P&I
47%
$1,366
Property Taxes
12%
$336
Home Insurance
3%
$94
HOA
1%
$17
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316