Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.26% first-year return on $89,358 initial cash invested.
12.26%
Cash On Cash
9.98%
Cap Rate
1.62
DSCR
$4,340
Rent
$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,340 income − $3,427 expenses = $913 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,358
Downpayment
20%
$67,960
Closing costs
1%
$3,398
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,340
Total Expenses
$3,427
Mortgage P&I
40%
$1,740
Property Taxes
2%
$90
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$477