Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.12% first-year return on $68,442 initial cash invested.
0.12%
Cash On Cash
6.98%
Cap Rate
1.1
DSCR
$3,117
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $3,110 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,442
Downpayment
20%
$48,040
Closing costs
1%
$2,402
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$3,110
Mortgage P&I
41%
$1,266
Property Taxes
20%
$621
Home Insurance
3%
$85
HOA
2%
$77
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343