Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.24% first-year return on $81,000 initial cash invested.
24.24%
Cash On Cash
13.36%
Cap Rate
2.23
DSCR
$5,092
Rent
$1,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,092 income − $3,456 expenses = $1,636 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,092
Total Expenses
$3,456
Mortgage P&I
29%
$1,500
Property Taxes
2%
$114
Home Insurance
2%
$100
HOA
0%
$10
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560