Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.21% first-year return on $68,398 initial cash invested.
6.21%
Cash On Cash
8.54%
Cap Rate
1.37
DSCR
$2,684
Rent
$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $2,330 expenses = $354 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,398
Downpayment
20%
$47,998
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$2,330
Mortgage P&I
46%
$1,247
Property Taxes
3%
$76
Home Insurance
3%
$84
HOA
0%
$11
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295