Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.8% first-year return on $74,721 initial cash invested.
15.8%
Cash On Cash
11.1%
Cap Rate
1.84
DSCR
$3,932
Rent
$984
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,721
Downpayment
20%
$54,020
Closing costs
1%
$2,701
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,932
Total Expenses
$2,948
Mortgage P&I
35%
$1,358
Property Taxes
4%
$155
Home Insurance
2%
$98
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$433