Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.36% first-year return on $81,000 initial cash invested.
1.36%
Cash On Cash
6.93%
Cap Rate
1.13
DSCR
$2,714
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,714 income − $2,622 expenses = $92 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,714
Total Expenses
$2,622
Mortgage P&I
56%
$1,532
Property Taxes
2%
$61
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299