Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.24% first-year return on $89,379 initial cash invested.
11.24%
Cash On Cash
9.48%
Cap Rate
1.6
DSCR
$4,314
Rent
$837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,314
Total Expenses
$3,477
Mortgage P&I
39%
$1,675
Property Taxes
5%
$215
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475