Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.87% first-year return on $74,679 initial cash invested.
21.87%
Cash On Cash
13.15%
Cap Rate
2.1
DSCR
$4,690
Rent
$1,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,690 income − $3,329 expenses = $1,361 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,690
Total Expenses
$3,329
Mortgage P&I
30%
$1,409
Property Taxes
5%
$230
Home Insurance
2%
$94
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516