Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.2% first-year return on $74,699 initial cash invested.
5.2%
Cash On Cash
7.85%
Cap Rate
1.34
DSCR
$3,136
Rent
$324
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
$74,699
Downpayment
20%
$53,999
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$2,812
Mortgage P&I
42%
$1,317
Property Taxes
11%
$336
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345