Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.93% first-year return on $80,979 initial cash invested.
3.93%
Cash On Cash
7.45%
Cap Rate
1.28
DSCR
$3,576
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $3,311 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,576
Total Expenses
$3,311
Mortgage P&I
41%
$1,455
Property Taxes
15%
$536
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393