Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.03% first-year return on $89,379 initial cash invested.
8.03%
Cash On Cash
8.82%
Cap Rate
1.44
DSCR
$4,011
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $3,413 expenses = $598 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$3,413
Mortgage P&I
43%
$1,741
Property Taxes
4%
$141
Home Insurance
3%
$119
HOA
1%
$50
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441