Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6% first-year return on $89,400 initial cash invested.
6%
Cash On Cash
8.01%
Cap Rate
1.35
DSCR
$3,526
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,526 income − $3,079 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,526
Total Expenses
$3,079
Mortgage P&I
48%
$1,681
Property Taxes
2%
$80
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388