Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.44% first-year return on $74,595 initial cash invested.
12.44%
Cash On Cash
10.1%
Cap Rate
1.68
DSCR
$3,543
Rent
$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,543 income − $2,770 expenses = $773 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,543
Total Expenses
$2,770
Mortgage P&I
38%
$1,354
Property Taxes
3%
$113
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390