Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.93% first-year return on $68,379 initial cash invested.
6.93%
Cash On Cash
8.88%
Cap Rate
1.44
DSCR
$3,632
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $3,237 expenses = $395 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,632
Total Expenses
$3,237
Mortgage P&I
34%
$1,236
Property Taxes
15%
$532
Home Insurance
2%
$84
HOA
4%
$150
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400