Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.18% first-year return on $80,979 initial cash invested.
12.18%
Cash On Cash
9.73%
Cap Rate
1.68
DSCR
$4,056
Rent
$822
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
6.1%
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
$4,056
Total Expenses
$3,234
Mortgage P&I
36%
$1,448
Property Taxes
7%
$302
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446