Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.84% first-year return on $68,400 initial cash invested.
3.84%
Cash On Cash
8.04%
Cap Rate
1.25
DSCR
$2,572
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $2,353 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,572
Total Expenses
$2,353
Mortgage P&I
50%
$1,285
Property Taxes
4%
$94
Home Insurance
3%
$86
HOA
1%
$13
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283