Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.44% first-year return on $74,679 initial cash invested.
7.44%
Cash On Cash
8.84%
Cap Rate
1.43
DSCR
$3,370
Rent
$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $2,907 expenses = $463 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,370
Total Expenses
$2,907
Mortgage P&I
41%
$1,391
Property Taxes
8%
$276
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371