Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.02% first-year return on $68,379 initial cash invested.
2.02%
Cash On Cash
6.82%
Cap Rate
1.18
DSCR
$2,244
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,244
Total Expenses
$2,129
Mortgage P&I
52%
$1,159
Property Taxes
5%
$123
Home Insurance
4%
$84
HOA
0%
$0
Property Management
12%
$269
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247