Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.98% first-year return on $81,042 initial cash invested.
5.98%
Cash On Cash
8.33%
Cap Rate
1.35
DSCR
$3,477
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $3,073 expenses = $404 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,042
Downpayment
20%
$60,040
Closing costs
1%
$3,002
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,477
Total Expenses
$3,073
Mortgage P&I
44%
$1,540
Property Taxes
7%
$240
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382