Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.96% first-year return on $80,895 initial cash invested.
11.96%
Cash On Cash
9.82%
Cap Rate
1.66
DSCR
$4,119
Rent
$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,119 income − $3,313 expenses = $806 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$3,313
Mortgage P&I
36%
$1,481
Property Taxes
8%
$326
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453