Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.81% first-year return on $81,000 initial cash invested.
11.81%
Cash On Cash
9.86%
Cap Rate
1.63
DSCR
$3,879
Rent
$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $3,082 expenses = $797 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
$3,879
Total Expenses
$3,082
Mortgage P&I
39%
$1,513
Property Taxes
2%
$92
Home Insurance
3%
$105
HOA
1%
$54
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427