Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.35% first-year return on $68,442 initial cash invested.
3.35%
Cash On Cash
8.12%
Cap Rate
1.24
DSCR
$3,099
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $2,908 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,442
Downpayment
20%
$48,040
Closing costs
1%
$2,402
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,099
Total Expenses
$2,908
Mortgage P&I
42%
$1,311
Property Taxes
15%
$456
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341