Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.3% first-year return on $68,400 initial cash invested.
5.3%
Cash On Cash
8.48%
Cap Rate
1.32
DSCR
$2,673
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,673 income − $2,371 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,673
Total Expenses
$2,371
Mortgage P&I
48%
$1,288
Property Taxes
3%
$90
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$321
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294