Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.92% first-year return on $81,012 initial cash invested.
9.92%
Cash On Cash
9.45%
Cap Rate
1.53
DSCR
$3,824
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,824 income − $3,154 expenses = $670 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,012
Downpayment
20%
$60,011
Closing costs
1%
$3,001
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,824
Total Expenses
$3,154
Mortgage P&I
40%
$1,540
Property Taxes
4%
$160
Home Insurance
3%
$105
HOA
1%
$48
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421