Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.47% first-year return on $68,379 initial cash invested.
3.47%
Cash On Cash
7.94%
Cap Rate
1.24
DSCR
$2,697
Rent
$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,697 income − $2,499 expenses = $198 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,697
Total Expenses
$2,499
Mortgage P&I
48%
$1,282
Property Taxes
8%
$215
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297