Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.83% first-year return on $89,400 initial cash invested.
1.83%
Cash On Cash
7.09%
Cap Rate
1.16
DSCR
$3,378
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $3,242 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,378
Total Expenses
$3,242
Mortgage P&I
51%
$1,738
Property Taxes
7%
$237
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372