Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.44% first-year return on $74,679 initial cash invested.
6.44%
Cash On Cash
8.42%
Cap Rate
1.38
DSCR
$3,134
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $2,733 expenses = $401 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$2,733
Mortgage P&I
44%
$1,367
Property Taxes
6%
$194
Home Insurance
3%
$94
HOA
0%
$13
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345