Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.8% first-year return on $80,979 initial cash invested.
11.8%
Cash On Cash
9.74%
Cap Rate
1.66
DSCR
$4,190
Rent
$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,190
Total Expenses
$3,394
Mortgage P&I
35%
$1,469
Property Taxes
9%
$394
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461