Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.3% first-year return on $68,400 initial cash invested.
2.3%
Cash On Cash
7.66%
Cap Rate
1.18
DSCR
$2,583
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $2,452 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,583
Total Expenses
$2,452
Mortgage P&I
50%
$1,298
Property Taxes
7%
$191
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284