Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.57% first-year return on $80,895 initial cash invested.
2.57%
Cash On Cash
7.33%
Cap Rate
1.2
DSCR
$3,429
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,429 income − $3,256 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,429
Total Expenses
$3,256
Mortgage P&I
44%
$1,519
Property Taxes
14%
$467
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377