Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.11% first-year return on $68,337 initial cash invested.
9.11%
Cash On Cash
9.81%
Cap Rate
1.5
DSCR
$3,432
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $2,913 expenses = $519 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,337
Downpayment
20%
$47,940
Closing costs
1%
$2,397
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,432
Total Expenses
$2,913
Mortgage P&I
38%
$1,303
Property Taxes
11%
$385
Home Insurance
2%
$58
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378