Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.8% first-year return on $74,784 initial cash invested.
10.8%
Cash On Cash
9.62%
Cap Rate
1.6
DSCR
$3,556
Rent
$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $2,883 expenses = $673 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,784
Downpayment
20%
$54,080
Closing costs
1%
$2,704
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,556
Total Expenses
$2,883
Mortgage P&I
38%
$1,353
Property Taxes
6%
$228
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391