Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.18% first-year return on $68,358 initial cash invested.
3.18%
Cash On Cash
7.62%
Cap Rate
1.24
DSCR
$2,740
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $2,559 expenses = $181 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,358
Downpayment
20%
$47,960
Closing costs
1%
$2,398
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,740
Total Expenses
$2,559
Mortgage P&I
45%
$1,231
Property Taxes
12%
$320
Home Insurance
3%
$76
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301