Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.6% first-year return on $81,000 initial cash invested.
11.6%
Cash On Cash
10.05%
Cap Rate
1.64
DSCR
$4,839
Rent
$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,839 income − $4,056 expenses = $783 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,839
Total Expenses
$4,056
Mortgage P&I
32%
$1,536
Property Taxes
16%
$769
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532