Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.75% first-year return on $68,400 initial cash invested.
8.75%
Cash On Cash
9.33%
Cap Rate
1.49
DSCR
$2,910
Rent
$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $2,411 expenses = $499 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,910
Total Expenses
$2,411
Mortgage P&I
43%
$1,251
Property Taxes
3%
$88
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320