Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.82% first-year return on $74,595 initial cash invested.
8.82%
Cash On Cash
8.93%
Cap Rate
1.52
DSCR
$3,364
Rent
$548
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
$74,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,364
Total Expenses
$2,816
Mortgage P&I
39%
$1,323
Property Taxes
8%
$254
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370