Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.07% first-year return on $80,937 initial cash invested.
18.07%
Cash On Cash
11.93%
Cap Rate
1.91
DSCR
$5,064
Rent
$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,064 income − $3,845 expenses = $1,219 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,937
Downpayment
20%
$59,940
Closing costs
1%
$2,997
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,064
Total Expenses
$3,845
Mortgage P&I
31%
$1,557
Property Taxes
9%
$460
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557