Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.41% first-year return on $81,000 initial cash invested.
3.41%
Cash On Cash
7.54%
Cap Rate
1.25
DSCR
$3,558
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $3,328 expenses = $230 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
$3,558
Total Expenses
$3,328
Mortgage P&I
43%
$1,513
Property Taxes
14%
$493
Home Insurance
3%
$105
HOA
0%
$8
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391