Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.73% first-year return on $80,916 initial cash invested.
2.73%
Cash On Cash
7.05%
Cap Rate
1.2
DSCR
$2,805
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,916
Downpayment
20%
$59,920
Closing costs
1%
$2,996
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$2,621
Mortgage P&I
52%
$1,464
Property Taxes
2%
$58
Home Insurance
4%
$105
HOA
1%
$40
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309