Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.57% first-year return on $80,979 initial cash invested.
5.57%
Cash On Cash
7.92%
Cap Rate
1.35
DSCR
$3,542
Rent
$376
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
6.2%
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
$3,542
Total Expenses
$3,166
Mortgage P&I
41%
$1,462
Property Taxes
11%
$373
Home Insurance
3%
$105
HOA
1%
$21
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390