Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.33% first-year return on $68,379 initial cash invested.
0.33%
Cash On Cash
7.07%
Cap Rate
1.09
DSCR
$2,547
Rent
$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $2,528 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,547
Total Expenses
$2,528
Mortgage P&I
51%
$1,293
Property Taxes
11%
$285
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280