Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.41% first-year return on $81,000 initial cash invested.
9.41%
Cash On Cash
9.82%
Cap Rate
1.48
DSCR
$4,100
Rent
$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,100 income − $3,465 expenses = $635 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,100
Total Expenses
$3,465
Mortgage P&I
40%
$1,656
Property Taxes
8%
$310
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451