Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.34% first-year return on $81,000 initial cash invested.
20.34%
Cash On Cash
12.25%
Cap Rate
2.04
DSCR
$4,664
Rent
$1,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,664 income − $3,291 expenses = $1,373 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,664
Total Expenses
$3,291
Mortgage P&I
32%
$1,503
Property Taxes
2%
$96
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513