Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.11% first-year return on $81,021 initial cash invested.
9.11%
Cash On Cash
9.35%
Cap Rate
1.48
DSCR
$3,711
Rent
$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,711 income − $3,096 expenses = $615 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,021
Downpayment
20%
$60,020
Closing costs
1%
$3,001
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,711
Total Expenses
$3,096
Mortgage P&I
42%
$1,575
Property Taxes
5%
$177
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408