Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.56% first-year return on $89,295 initial cash invested.
13.56%
Cash On Cash
10.05%
Cap Rate
1.71
DSCR
$4,328
Rent
$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,328 income − $3,319 expenses = $1,009 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,295
Downpayment
20%
$67,900
Closing costs
1%
$3,395
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,328
Total Expenses
$3,319
Mortgage P&I
38%
$1,661
Property Taxes
2%
$68
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476