Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.23% first-year return on $270k initial cash invested.
1.23%
Cash On Cash
6.63%
Cap Rate
1.12
DSCR
$11,079
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$11,079
Total Expenses
$10,802
Mortgage P&I
53%
$5,910
Property Taxes
6%
$706
Home Insurance
4%
$420
HOA
0%
$0
Property Management
12%
$1,329
CapEx
4%
$443
Vacancy
3%
$332
Maintenance
4%
$443
Other
11%
$1,219