Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.12% first-year return on $68,463 initial cash invested.
2.12%
Cash On Cash
7.71%
Cap Rate
1.18
DSCR
$2,848
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $2,727 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,463
Downpayment
20%
$48,060
Closing costs
1%
$2,403
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$2,727
Mortgage P&I
46%
$1,308
Property Taxes
13%
$363
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313