Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.26% first-year return on $89,400 initial cash invested.
13.26%
Cash On Cash
10.21%
Cap Rate
1.68
DSCR
$4,448
Rent
$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,448 income − $3,460 expenses = $988 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,448
Total Expenses
$3,460
Mortgage P&I
39%
$1,727
Property Taxes
2%
$102
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489