Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.12% first-year return on $68,295 initial cash invested.
7.12%
Cash On Cash
8.75%
Cap Rate
1.42
DSCR
$2,700
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $2,295 expenses = $405 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,295
Downpayment
20%
$47,900
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,700
Total Expenses
$2,295
Mortgage P&I
46%
$1,234
Property Taxes
2%
$56
Home Insurance
3%
$87
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297