Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.98% first-year return on $74,700 initial cash invested.
4.98%
Cash On Cash
7.92%
Cap Rate
1.33
DSCR
$3,176
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $2,866 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,176
Total Expenses
$2,866
Mortgage P&I
42%
$1,344
Property Taxes
11%
$349
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349