Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.93% first-year return on $89,379 initial cash invested.
12.93%
Cash On Cash
9.93%
Cap Rate
1.68
DSCR
$4,364
Rent
$963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,364 income − $3,401 expenses = $963 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,364
Total Expenses
$3,401
Mortgage P&I
38%
$1,674
Property Taxes
3%
$123
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480