Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.78% first-year return on $89,379 initial cash invested.
2.78%
Cash On Cash
7.21%
Cap Rate
1.2
DSCR
$3,184
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $2,977 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,184
Total Expenses
$2,977
Mortgage P&I
54%
$1,708
Property Taxes
1%
$18
Home Insurance
4%
$119
HOA
2%
$50
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350