Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.91% first-year return on $74,679 initial cash invested.
2.91%
Cash On Cash
7.3%
Cap Rate
1.23
DSCR
$3,156
Rent
$181
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
6.3%
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
$3,156
Total Expenses
$2,975
Mortgage P&I
42%
$1,336
Property Taxes
15%
$472
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347