Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.9% first-year return on $74,721 initial cash invested.
19.9%
Cash On Cash
12.3%
Cap Rate
2.06
DSCR
$4,586
Rent
$1,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,586 income − $3,347 expenses = $1,239 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,721
Downpayment
20%
$54,020
Closing costs
1%
$2,701
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,586
Total Expenses
$3,347
Mortgage P&I
29%
$1,346
Property Taxes
7%
$338
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$138
Maintenance
4%
$183
Other
11%
$504