Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.17% first-year return on $80,979 initial cash invested.
1.17%
Cash On Cash
6.91%
Cap Rate
1.13
DSCR
$2,938
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $2,859 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,938
Total Expenses
$2,859
Mortgage P&I
52%
$1,530
Property Taxes
7%
$199
Home Insurance
4%
$105
HOA
1%
$25
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$323