Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4% first-year return on $81,000 initial cash invested.
4%
Cash On Cash
7.58%
Cap Rate
1.27
DSCR
$3,309
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,309 income − $3,039 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,309
Total Expenses
$3,039
Mortgage P&I
45%
$1,493
Property Taxes
9%
$314
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364