Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.24% first-year return on $240k initial cash invested.
3.24%
Cash On Cash
5.42%
Cap Rate
1.89
DSCR
$3,690
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$374k
Downpayment
60.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
60%
$224k
Closing costs
1%
$3,736
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,690
Total Expenses
$3,043
Mortgage P&I
24%
$892
Property Taxes
12%
$439
Home Insurance
4%
$131
HOA
9%
$325
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality