Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.03% first-year return on $89,400 initial cash invested.
2.03%
Cash On Cash
6.92%
Cap Rate
1.18
DSCR
$3,657
Rent
$151
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
6.2%
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
$3,657
Total Expenses
$3,506
Mortgage P&I
45%
$1,663
Property Taxes
13%
$484
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402