Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.74% first-year return on $80,979 initial cash invested.
10.74%
Cash On Cash
9.3%
Cap Rate
1.61
DSCR
$3,794
Rent
$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,794 income − $3,069 expenses = $725 cash flow
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
$3,794
Total Expenses
$3,069
Mortgage P&I
38%
$1,447
Property Taxes
6%
$227
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417