Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.18% first-year return on $68,400 initial cash invested.
7.18%
Cash On Cash
8.59%
Cap Rate
1.44
DSCR
$2,886
Rent
$409
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,886
Total Expenses
$2,477
Mortgage P&I
41%
$1,194
Property Taxes
7%
$215
Home Insurance
3%
$84
HOA
0%
$4
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317