Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.03% first-year return on $80,979 initial cash invested.
4.03%
Cash On Cash
7.56%
Cap Rate
1.27
DSCR
$3,146
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $2,874 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,146
Total Expenses
$2,874
Mortgage P&I
47%
$1,491
Property Taxes
7%
$208
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346