Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.68% first-year return on $89,379 initial cash invested.
3.68%
Cash On Cash
7.65%
Cap Rate
1.24
DSCR
$3,512
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $3,238 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,512
Total Expenses
$3,238
Mortgage P&I
50%
$1,754
Property Taxes
5%
$173
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386