Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.02% first-year return on $81,021 initial cash invested.
13.02%
Cash On Cash
10.86%
Cap Rate
1.65
DSCR
$4,797
Rent
$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,797 income − $3,918 expenses = $879 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,797
Total Expenses
$3,918
Mortgage P&I
34%
$1,645
Property Taxes
11%
$523
Home Insurance
2%
$108
HOA
0%
$10
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528