Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.14% first-year return on $80,979 initial cash invested.
8.14%
Cash On Cash
9.14%
Cap Rate
1.45
DSCR
$3,912
Rent
$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $3,363 expenses = $549 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,912
Total Expenses
$3,363
Mortgage P&I
40%
$1,579
Property Taxes
9%
$351
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430