Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.87% first-year return on $89,400 initial cash invested.
0.87%
Cash On Cash
7.1%
Cap Rate
1.11
DSCR
$3,432
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $3,367 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,432
Total Expenses
$3,367
Mortgage P&I
53%
$1,809
Property Taxes
8%
$272
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378