Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.07% first-year return on $80,979 initial cash invested.
17.07%
Cash On Cash
11.37%
Cap Rate
1.9
DSCR
$4,822
Rent
$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,822 income − $3,670 expenses = $1,152 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,822
Total Expenses
$3,670
Mortgage P&I
31%
$1,497
Property Taxes
9%
$428
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530