Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.27% first-year return on $68,379 initial cash invested.
8.27%
Cash On Cash
9.47%
Cap Rate
1.45
DSCR
$2,924
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $2,453 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,924
Total Expenses
$2,453
Mortgage P&I
45%
$1,306
Property Taxes
2%
$68
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322