Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.23% first-year return on $80,979 initial cash invested.
9.23%
Cash On Cash
8.98%
Cap Rate
1.54
DSCR
$4,212
Rent
$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,212 income − $3,589 expenses = $623 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,212
Total Expenses
$3,589
Mortgage P&I
35%
$1,454
Property Taxes
14%
$600
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$505
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$463