Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.44% first-year return on $81,000 initial cash invested.
5.44%
Cash On Cash
8.64%
Cap Rate
1.31
DSCR
$3,627
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,627 income − $3,260 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,627
Total Expenses
$3,260
Mortgage P&I
45%
$1,649
Property Taxes
8%
$273
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399