Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.22% first-year return on $89,463 initial cash invested.
7.22%
Cash On Cash
8.39%
Cap Rate
1.41
DSCR
$3,814
Rent
$538
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
6.3%
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
$3,814
Total Expenses
$3,276
Mortgage P&I
44%
$1,689
Property Taxes
5%
$201
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420