Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.69% first-year return on $68,316 initial cash invested.
4.69%
Cash On Cash
8.37%
Cap Rate
1.29
DSCR
$2,622
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $2,355 expenses = $267 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,316
Downpayment
20%
$47,920
Closing costs
1%
$2,396
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$2,355
Mortgage P&I
50%
$1,300
Property Taxes
3%
$75
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288