Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.18% first-year return on $80,979 initial cash invested.
8.18%
Cash On Cash
9.04%
Cap Rate
1.45
DSCR
$3,742
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,742 income − $3,190 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,742
Total Expenses
$3,190
Mortgage P&I
42%
$1,558
Property Taxes
7%
$254
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412