Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.01% first-year return on $81,000 initial cash invested.
5.01%
Cash On Cash
7.89%
Cap Rate
1.31
DSCR
$3,138
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $2,800 expenses = $338 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,138
Total Expenses
$2,800
Mortgage P&I
48%
$1,508
Property Taxes
4%
$119
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$345