Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.44% first-year return on $68,337 initial cash invested.
2.44%
Cash On Cash
7.72%
Cap Rate
1.19
DSCR
$2,648
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $2,509 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,337
Downpayment
20%
$47,940
Closing costs
1%
$2,397
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$2,509
Mortgage P&I
49%
$1,298
Property Taxes
9%
$225
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291