Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.91% first-year return on $68,295 initial cash invested.
8.91%
Cash On Cash
9.57%
Cap Rate
1.49
DSCR
$3,020
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $2,513 expenses = $507 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,020
Total Expenses
$2,513
Mortgage P&I
42%
$1,282
Property Taxes
4%
$118
Home Insurance
3%
$86
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332