Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.44% first-year return on $68,337 initial cash invested.
0.44%
Cash On Cash
7.08%
Cap Rate
1.1
DSCR
$2,691
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $2,666 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,337
Downpayment
20%
$47,940
Closing costs
1%
$2,397
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$2,666
Mortgage P&I
48%
$1,282
Property Taxes
14%
$382
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296