Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.48% first-year return on $80,979 initial cash invested.
4.48%
Cash On Cash
7.62%
Cap Rate
1.3
DSCR
$3,288
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,288 income − $2,986 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,288
Total Expenses
$2,986
Mortgage P&I
45%
$1,471
Property Taxes
6%
$198
Home Insurance
3%
$105
HOA
3%
$92
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362