Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.11% first-year return on $68,400 initial cash invested.
2.11%
Cash On Cash
7.96%
Cap Rate
1.17
DSCR
$2,704
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $2,584 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.7%
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
$2,704
Total Expenses
$2,584
Mortgage P&I
50%
$1,364
Property Taxes
7%
$195
Home Insurance
3%
$84
HOA
1%
$23
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297