Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.67% first-year return on $68,358 initial cash invested.
2.67%
Cash On Cash
7.64%
Cap Rate
1.2
DSCR
$2,498
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $2,346 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,358
Downpayment
20%
$47,960
Closing costs
1%
$2,398
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$2,346
Mortgage P&I
51%
$1,275
Property Taxes
1%
$29
Home Insurance
8%
$192
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275