Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.66% first-year return on $74,616 initial cash invested.
11.66%
Cash On Cash
9.84%
Cap Rate
1.65
DSCR
$3,732
Rent
$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,616
Downpayment
20%
$53,920
Closing costs
1%
$2,696
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,732
Total Expenses
$3,007
Mortgage P&I
36%
$1,337
Property Taxes
8%
$307
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411