Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.95% first-year return on $81,000 initial cash invested.
10.95%
Cash On Cash
9.52%
Cap Rate
1.61
DSCR
$4,143
Rent
$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,143 income − $3,404 expenses = $739 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,143
Total Expenses
$3,404
Mortgage P&I
36%
$1,474
Property Taxes
10%
$416
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456