Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.28% first-year return on $68,400 initial cash invested.
2.28%
Cash On Cash
7.49%
Cap Rate
1.17
DSCR
$2,314
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $2,184 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,314
Total Expenses
$2,184
Mortgage P&I
55%
$1,275
Property Taxes
2%
$37
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255