Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.08% first-year return on $89,337 initial cash invested.
5.08%
Cash On Cash
7.62%
Cap Rate
1.32
DSCR
$3,544
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,337
Downpayment
20%
$67,940
Closing costs
1%
$3,397
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$3,166
Mortgage P&I
46%
$1,636
Property Taxes
5%
$175
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390