Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.71% first-year return on $80,979 initial cash invested.
10.71%
Cash On Cash
9.67%
Cap Rate
1.59
DSCR
$4,326
Rent
$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,326 income − $3,603 expenses = $723 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,326
Total Expenses
$3,603
Mortgage P&I
35%
$1,520
Property Taxes
12%
$507
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476