Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.69% first-year return on $81,000 initial cash invested.
9.69%
Cash On Cash
8.9%
Cap Rate
1.57
DSCR
$3,802
Rent
$654
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
5.9%
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
$3,802
Total Expenses
$3,148
Mortgage P&I
37%
$1,420
Property Taxes
9%
$331
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418