Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.61% first-year return on $81,000 initial cash invested.
3.61%
Cash On Cash
7.5%
Cap Rate
1.26
DSCR
$3,644
Rent
$244
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
6.3%
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
$3,644
Total Expenses
$3,400
Mortgage P&I
41%
$1,486
Property Taxes
15%
$555
Home Insurance
3%
$105
HOA
0%
$15
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401