Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.04% first-year return on $89,379 initial cash invested.
2.04%
Cash On Cash
7.22%
Cap Rate
1.16
DSCR
$3,242
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $3,090 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,242
Total Expenses
$3,090
Mortgage P&I
54%
$1,762
Property Taxes
3%
$106
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357