Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.43% first-year return on $89,400 initial cash invested.
2.43%
Cash On Cash
7.34%
Cap Rate
1.18
DSCR
$3,370
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $3,189 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,370
Total Expenses
$3,189
Mortgage P&I
52%
$1,763
Property Taxes
5%
$161
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371