Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.12% first-year return on $74,658 initial cash invested.
7.12%
Cash On Cash
8.59%
Cap Rate
1.43
DSCR
$3,428
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $2,985 expenses = $443 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,658
Downpayment
20%
$53,960
Closing costs
1%
$2,698
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,428
Total Expenses
$2,985
Mortgage P&I
39%
$1,351
Property Taxes
8%
$268
Home Insurance
3%
$94
HOA
3%
$107
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377