Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.86% first-year return on $80,979 initial cash invested.
2.86%
Cash On Cash
7.25%
Cap Rate
1.21
DSCR
$3,000
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $2,807 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,000
Total Expenses
$2,807
Mortgage P&I
50%
$1,499
Property Taxes
6%
$183
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330