Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.38% first-year return on $68,463 initial cash invested.
7.38%
Cash On Cash
8.97%
Cap Rate
1.43
DSCR
$2,984
Rent
$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,463
Downpayment
20%
$48,060
Closing costs
1%
$2,403
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$2,563
Mortgage P&I
42%
$1,256
Property Taxes
7%
$206
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328