Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.58% first-year return on $68,400 initial cash invested.
3.58%
Cash On Cash
8.02%
Cap Rate
1.26
DSCR
$3,244
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $3,040 expenses = $204 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,244
Total Expenses
$3,040
Mortgage P&I
39%
$1,270
Property Taxes
17%
$566
Home Insurance
3%
$84
HOA
1%
$17
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357