Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.09% first-year return on $74,679 initial cash invested.
3.09%
Cash On Cash
7.2%
Cap Rate
1.23
DSCR
$2,732
Rent
$192
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,732
Total Expenses
$2,540
Mortgage P&I
48%
$1,319
Property Taxes
7%
$198
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301