Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.76% first-year return on $80,979 initial cash invested.
6.76%
Cash On Cash
8.48%
Cap Rate
1.39
DSCR
$3,363
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $2,907 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,363
Total Expenses
$2,907
Mortgage P&I
45%
$1,528
Property Taxes
4%
$129
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370