Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.68% first-year return on $80,979 initial cash invested.
2.68%
Cash On Cash
7.72%
Cap Rate
1.19
DSCR
$3,256
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $3,075 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,256
Total Expenses
$3,075
Mortgage P&I
50%
$1,619
Property Taxes
7%
$244
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358