Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.88% first-year return on $89,463 initial cash invested.
3.88%
Cash On Cash
7.55%
Cap Rate
1.26
DSCR
$3,638
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $3,349 expenses = $289 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,463
Downpayment
20%
$68,060
Closing costs
1%
$3,403
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$3,349
Mortgage P&I
47%
$1,705
Property Taxes
7%
$264
Home Insurance
3%
$122
HOA
1%
$20
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400