Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.53% first-year return on $80,979 initial cash invested.
1.53%
Cash On Cash
7.07%
Cap Rate
1.14
DSCR
$2,811
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $2,708 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,811
Total Expenses
$2,708
Mortgage P&I
55%
$1,553
Property Taxes
3%
$96
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309