Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.79% first-year return on $68,379 initial cash invested.
0.79%
Cash On Cash
6.85%
Cap Rate
1.13
DSCR
$2,694
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$2,649
Mortgage P&I
45%
$1,216
Property Taxes
16%
$433
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296