Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.74% first-year return on $74,784 initial cash invested.
5.74%
Cash On Cash
7.91%
Cap Rate
1.36
DSCR
$2,896
Rent
$358
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
6.1%
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
$2,896
Total Expenses
$2,538
Mortgage P&I
45%
$1,308
Property Taxes
5%
$149
Home Insurance
3%
$95
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319