Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.69% first-year return on $89,295 initial cash invested.
8.69%
Cash On Cash
8.76%
Cap Rate
1.48
DSCR
$3,916
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $3,269 expenses = $647 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,295
Downpayment
20%
$67,900
Closing costs
1%
$3,395
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$3,269
Mortgage P&I
43%
$1,675
Property Taxes
4%
$143
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431