Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.33% first-year return on $80,998 initial cash invested.
0.33%
Cash On Cash
7.28%
Cap Rate
1.09
DSCR
$3,324
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,324 income − $3,302 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,998
Downpayment
20%
$59,998
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,324
Total Expenses
$3,302
Mortgage P&I
50%
$1,666
Property Taxes
12%
$400
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366