Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.36% first-year return on $89,400 initial cash invested.
2.36%
Cash On Cash
7.1%
Cap Rate
1.18
DSCR
$3,450
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $3,274 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,450
Total Expenses
$3,274
Mortgage P&I
49%
$1,699
Property Taxes
8%
$280
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380