Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.56% first-year return on $81,000 initial cash invested.
7.56%
Cash On Cash
8.64%
Cap Rate
1.44
DSCR
$3,774
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,774 income − $3,264 expenses = $510 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
$3,774
Total Expenses
$3,264
Mortgage P&I
40%
$1,499
Property Taxes
9%
$339
Home Insurance
3%
$105
HOA
1%
$38
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415