Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.3% first-year return on $81,000 initial cash invested.
16.3%
Cash On Cash
11.06%
Cap Rate
1.85
DSCR
$4,306
Rent
$1,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,306 income − $3,206 expenses = $1,100 cash flow
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
$4,306
Total Expenses
$3,206
Mortgage P&I
35%
$1,494
Property Taxes
3%
$143
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474