Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.25% first-year return on $68,400 initial cash invested.
7.25%
Cash On Cash
8.76%
Cap Rate
1.42
DSCR
$2,630
Rent
$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $2,217 expenses = $413 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
$2,630
Total Expenses
$2,217
Mortgage P&I
47%
$1,233
Property Taxes
0%
$6
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289