Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.52% first-year return on $74,700 initial cash invested.
10.52%
Cash On Cash
9.53%
Cap Rate
1.59
DSCR
$3,414
Rent
$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $2,759 expenses = $655 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$2,759
Mortgage P&I
40%
$1,353
Property Taxes
4%
$150
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376