Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.42% first-year return on $68,358 initial cash invested.
4.42%
Cash On Cash
7.7%
Cap Rate
1.32
DSCR
$2,984
Rent
$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $2,732 expenses = $252 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,358
Downpayment
20%
$47,960
Closing costs
1%
$2,398
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$2,732
Mortgage P&I
39%
$1,167
Property Taxes
15%
$437
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328