Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.63% first-year return on $89,379 initial cash invested.
9.63%
Cash On Cash
9.8%
Cap Rate
1.47
DSCR
$4,288
Rent
$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,288 income − $3,571 expenses = $717 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,288
Total Expenses
$3,571
Mortgage P&I
44%
$1,888
Property Taxes
2%
$104
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472