Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.15% first-year return on $81,021 initial cash invested.
5.15%
Cash On Cash
7.85%
Cap Rate
1.33
DSCR
$3,390
Rent
$348
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,021
Downpayment
20%
$60,020
Closing costs
1%
$3,001
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$3,042
Mortgage P&I
44%
$1,479
Property Taxes
5%
$176
Home Insurance
3%
$114
HOA
4%
$119
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373