Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.89% first-year return on $80,979 initial cash invested.
6.89%
Cash On Cash
8.32%
Cap Rate
1.43
DSCR
$3,904
Rent
$465
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
6.1%
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
$3,904
Total Expenses
$3,439
Mortgage P&I
37%
$1,458
Property Taxes
14%
$550
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429