Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1% first-year return on $74,721 initial cash invested.
1%
Cash On Cash
6.98%
Cap Rate
1.13
DSCR
$2,922
Rent
$62
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
6.7%
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
$2,922
Total Expenses
$2,860
Mortgage P&I
48%
$1,393
Property Taxes
13%
$377
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321