Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.09% first-year return on $68,379 initial cash invested.
1.09%
Cash On Cash
7.31%
Cap Rate
1.13
DSCR
$2,682
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $2,620 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$2,620
Mortgage P&I
48%
$1,293
Property Taxes
12%
$332
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$295