Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.93% first-year return on $81,000 initial cash invested.
9.93%
Cash On Cash
9.38%
Cap Rate
1.57
DSCR
$4,498
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,498 income − $3,828 expenses = $670 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,498
Total Expenses
$3,828
Mortgage P&I
33%
$1,495
Property Taxes
16%
$698
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495