Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.32% first-year return on $81,042 initial cash invested.
6.32%
Cash On Cash
8.14%
Cap Rate
1.39
DSCR
$3,548
Rent
$427
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
$81,042
Downpayment
20%
$60,040
Closing costs
1%
$3,002
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,548
Total Expenses
$3,121
Mortgage P&I
41%
$1,468
Property Taxes
10%
$346
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390