Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.46% first-year return on $81,000 initial cash invested.
4.46%
Cash On Cash
8.3%
Cap Rate
1.26
DSCR
$3,171
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $2,870 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,171
Total Expenses
$2,870
Mortgage P&I
52%
$1,646
Property Taxes
1%
$32
Home Insurance
3%
$105
HOA
0%
$8
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349