Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.33% first-year return on $80,916 initial cash invested.
11.33%
Cash On Cash
10.03%
Cap Rate
1.58
DSCR
$3,860
Rent
$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,860 income − $3,096 expenses = $764 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,916
Downpayment
20%
$59,920
Closing costs
1%
$2,996
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,860
Total Expenses
$3,096
Mortgage P&I
41%
$1,585
Property Taxes
3%
$117
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425