Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.34% first-year return on $80,895 initial cash invested.
5.34%
Cash On Cash
7.9%
Cap Rate
1.33
DSCR
$3,261
Rent
$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,261 income − $2,901 expenses = $360 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,261
Total Expenses
$2,901
Mortgage P&I
45%
$1,482
Property Taxes
6%
$203
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359