Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.12% first-year return on $80,979 initial cash invested.
6.12%
Cash On Cash
8.17%
Cap Rate
1.36
DSCR
$3,309
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,309 income − $2,896 expenses = $413 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$2,896
Mortgage P&I
45%
$1,497
Property Taxes
5%
$170
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364