Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.2% first-year return on $89,400 initial cash invested.
8.2%
Cash On Cash
8.94%
Cap Rate
1.45
DSCR
$4,316
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $3,705 expenses = $611 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,316
Total Expenses
$3,705
Mortgage P&I
41%
$1,750
Property Taxes
9%
$368
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475