Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.3% first-year return on $56,679 initial cash invested.
12.3%
Cash On Cash
9.54%
Cap Rate
1.52
DSCR
$3,127
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $2,546 expenses = $581 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,127
Total Expenses
$2,546
Mortgage P&I
45%
$1,409
Property Taxes
7%
$230
Home Insurance
3%
$94
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0