Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.48% first-year return on $89,484 initial cash invested.
7.48%
Cash On Cash
8.65%
Cap Rate
1.42
DSCR
$4,251
Rent
$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,251 income − $3,693 expenses = $558 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,484
Downpayment
20%
$68,080
Closing costs
1%
$3,404
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,251
Total Expenses
$3,693
Mortgage P&I
41%
$1,726
Property Taxes
10%
$418
Home Insurance
2%
$103
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468