Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.99% first-year return on $89,421 initial cash invested.
0.99%
Cash On Cash
6.87%
Cap Rate
1.13
DSCR
$3,633
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,633 income − $3,559 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,421
Downpayment
20%
$68,020
Closing costs
1%
$3,401
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,633
Total Expenses
$3,559
Mortgage P&I
48%
$1,727
Property Taxes
13%
$475
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400