Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.06% first-year return on $89,400 initial cash invested.
11.06%
Cash On Cash
9.61%
Cap Rate
1.59
DSCR
$4,610
Rent
$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,610 income − $3,786 expenses = $824 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,610
Total Expenses
$3,786
Mortgage P&I
37%
$1,714
Property Taxes
8%
$387
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507