Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.06% first-year return on $81,084 initial cash invested.
2.06%
Cash On Cash
7.36%
Cap Rate
1.17
DSCR
$3,276
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,276 income − $3,137 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,084
Downpayment
20%
$60,080
Closing costs
1%
$3,004
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$3,137
Mortgage P&I
48%
$1,573
Property Taxes
11%
$363
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360