Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.27% first-year return on $270k initial cash invested.
2.27%
Cash On Cash
6.8%
Cap Rate
1.17
DSCR
$11,859
Rent
$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,859 income − $11,348 expenses = $511 cash flow
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,859
Total Expenses
$11,348
Mortgage P&I
49%
$5,807
Property Taxes
9%
$1,090
Home Insurance
4%
$420
HOA
0%
$0
Property Management
12%
$1,423
CapEx
4%
$474
Vacancy
3%
$356
Maintenance
4%
$474
Other
11%
$1,304