Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.96% first-year return on $68,400 initial cash invested.
5.96%
Cash On Cash
8.85%
Cap Rate
1.35
DSCR
$2,944
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $2,604 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$2,604
Mortgage P&I
45%
$1,312
Property Taxes
7%
$207
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324