Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.05% first-year return on $81,000 initial cash invested.
17.05%
Cash On Cash
11.39%
Cap Rate
1.88
DSCR
$4,554
Rent
$1,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,554 income − $3,403 expenses = $1,151 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,554
Total Expenses
$3,403
Mortgage P&I
33%
$1,514
Property Taxes
5%
$236
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501