Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.46% first-year return on $89,400 initial cash invested.
1.46%
Cash On Cash
6.95%
Cap Rate
1.16
DSCR
$4,020
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,020 income − $3,911 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,020
Total Expenses
$3,911
Mortgage P&I
42%
$1,699
Property Taxes
16%
$653
Home Insurance
3%
$119
HOA
2%
$73
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442