Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.08% first-year return on $80,979 initial cash invested.
7.08%
Cash On Cash
8.6%
Cap Rate
1.41
DSCR
$3,699
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $3,221 expenses = $478 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
$3,699
Total Expenses
$3,221
Mortgage P&I
41%
$1,523
Property Taxes
9%
$335
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407