Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.55% first-year return on $80,990 initial cash invested.
0.55%
Cash On Cash
6.97%
Cap Rate
1.11
DSCR
$3,452
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,452 income − $3,415 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,990
Downpayment
20%
$59,990
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,452
Total Expenses
$3,415
Mortgage P&I
45%
$1,566
Property Taxes
17%
$570
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380