Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.3% first-year return on $89,295 initial cash invested.
0.3%
Cash On Cash
6.88%
Cap Rate
1.09
DSCR
$3,526
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,526 income − $3,504 expenses = $22 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,295
Downpayment
20%
$67,900
Closing costs
1%
$3,395
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,526
Total Expenses
$3,504
Mortgage P&I
51%
$1,784
Property Taxes
11%
$402
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388