Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.71% first-year return on $89,321 initial cash invested.
10.71%
Cash On Cash
10.21%
Cap Rate
1.52
DSCR
$4,886
Rent
$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,886 income − $4,089 expenses = $797 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,321
Downpayment
20%
$67,925
Closing costs
1%
$3,396
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,886
Total Expenses
$4,089
Mortgage P&I
39%
$1,898
Property Taxes
8%
$412
Home Insurance
2%
$119
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$537