Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.48% first-year return on $80,979 initial cash invested.
9.48%
Cash On Cash
9.06%
Cap Rate
1.52
DSCR
$3,408
Rent
$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $2,768 expenses = $640 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,408
Total Expenses
$2,768
Mortgage P&I
44%
$1,487
Property Taxes
1%
$18
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375