Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.65% first-year return on $68,379 initial cash invested.
6.65%
Cash On Cash
9.15%
Cap Rate
1.37
DSCR
$2,865
Rent
$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,865 income − $2,486 expenses = $379 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$2,486
Mortgage P&I
47%
$1,336
Property Taxes
2%
$70
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315