Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.37% first-year return on $68,400 initial cash invested.
2.37%
Cash On Cash
8.01%
Cap Rate
1.19
DSCR
$3,087
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,087 income − $2,952 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,087
Total Expenses
$2,952
Mortgage P&I
44%
$1,344
Property Taxes
15%
$475
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$340