Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.47% first-year return on $81,084 initial cash invested.
0.47%
Cash On Cash
6.85%
Cap Rate
1.11
DSCR
$3,328
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $3,296 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,084
Downpayment
20%
$60,080
Closing costs
1%
$3,004
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,296
Mortgage P&I
47%
$1,549
Property Taxes
15%
$511
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366