Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.47% first-year return on $68,400 initial cash invested.
1.47%
Cash On Cash
7.12%
Cap Rate
1.15
DSCR
$2,535
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $2,451 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$2,451
Mortgage P&I
49%
$1,240
Property Taxes
10%
$266
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279