Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.21% first-year return on $68,379 initial cash invested.
7.21%
Cash On Cash
9.38%
Cap Rate
1.39
DSCR
$2,990
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,990 income − $2,579 expenses = $411 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,990
Total Expenses
$2,579
Mortgage P&I
45%
$1,345
Property Taxes
4%
$132
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329