Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.55% first-year return on $81,000 initial cash invested.
14.55%
Cash On Cash
10.53%
Cap Rate
1.77
DSCR
$4,158
Rent
$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,158
Total Expenses
$3,176
Mortgage P&I
36%
$1,484
Property Taxes
4%
$174
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457