Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.02% first-year return on $89,337 initial cash invested.
4.02%
Cash On Cash
7.59%
Cap Rate
1.26
DSCR
$3,652
Rent
$299
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,337
Downpayment
20%
$67,940
Closing costs
1%
$3,397
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$3,353
Mortgage P&I
47%
$1,704
Property Taxes
7%
$257
Home Insurance
3%
$121
HOA
1%
$29
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402