Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.34% first-year return on $89,400 initial cash invested.
13.34%
Cash On Cash
10.29%
Cap Rate
1.69
DSCR
$4,802
Rent
$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,802
Total Expenses
$3,808
Mortgage P&I
36%
$1,730
Property Taxes
7%
$327
Home Insurance
2%
$119
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528