Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.07% first-year return on $89,463 initial cash invested.
5.07%
Cash On Cash
7.76%
Cap Rate
1.32
DSCR
$3,808
Rent
$378
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,463
Downpayment
20%
$68,060
Closing costs
1%
$3,403
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,808
Total Expenses
$3,430
Mortgage P&I
44%
$1,672
Property Taxes
10%
$368
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419