Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.76% first-year return on $68,379 initial cash invested.
4.76%
Cash On Cash
8.48%
Cap Rate
1.29
DSCR
$2,686
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $2,415 expenses = $271 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,686
Total Expenses
$2,415
Mortgage P&I
49%
$1,317
Property Taxes
4%
$97
Home Insurance
3%
$84
HOA
0%
$5
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295