Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.15% first-year return on $49,500 initial cash invested.
11.15%
Cash On Cash
10.9%
Cap Rate
1.68
DSCR
$2,313
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,313 income − $1,853 expenses = $460 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,313
Total Expenses
$1,853
Mortgage P&I
35%
$810
Property Taxes
9%
$204
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$254