Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.12% first-year return on $89,379 initial cash invested.
6.12%
Cash On Cash
8.13%
Cap Rate
1.36
DSCR
$3,771
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,771 income − $3,315 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,771
Total Expenses
$3,315
Mortgage P&I
45%
$1,695
Property Taxes
6%
$209
Home Insurance
3%
$119
HOA
0%
$9
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415