Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.15% first-year return on $89,484 initial cash invested.
5.15%
Cash On Cash
7.81%
Cap Rate
1.32
DSCR
$3,708
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $3,324 expenses = $384 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,708
Total Expenses
$3,324
Mortgage P&I
45%
$1,684
Property Taxes
7%
$259
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408