Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.58% first-year return on $68,337 initial cash invested.
5.58%
Cash On Cash
8.12%
Cap Rate
1.37
DSCR
$2,974
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,337
Downpayment
20%
$47,940
Closing costs
1%
$2,397
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,974
Total Expenses
$2,656
Mortgage P&I
40%
$1,184
Property Taxes
12%
$368
Home Insurance
3%
$93
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327