Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.79% first-year return on $81,063 initial cash invested.
5.79%
Cash On Cash
8.24%
Cap Rate
1.34
DSCR
$3,432
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $3,041 expenses = $391 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,063
Downpayment
20%
$60,060
Closing costs
1%
$3,003
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,432
Total Expenses
$3,041
Mortgage P&I
45%
$1,533
Property Taxes
7%
$245
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378