Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.21% first-year return on $68,484 initial cash invested.
4.21%
Cash On Cash
8.36%
Cap Rate
1.26
DSCR
$2,661
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,421 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,484
Downpayment
20%
$48,080
Closing costs
1%
$2,404
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$2,421
Mortgage P&I
50%
$1,328
Property Taxes
4%
$105
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293