Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.96% first-year return on $68,442 initial cash invested.
1.96%
Cash On Cash
7.5%
Cap Rate
1.17
DSCR
$2,666
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $2,554 expenses = $112 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,442
Downpayment
20%
$48,040
Closing costs
1%
$2,402
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,666
Total Expenses
$2,554
Mortgage P&I
48%
$1,283
Property Taxes
10%
$277
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293