Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.89% first-year return on $81,000 initial cash invested.
2.89%
Cash On Cash
7.36%
Cap Rate
1.22
DSCR
$3,264
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $3,069 expenses = $195 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$3,069
Mortgage P&I
46%
$1,515
Property Taxes
10%
$338
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359