Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.05% first-year return on $49,500 initial cash invested.
23.05%
Cash On Cash
14.85%
Cap Rate
2.36
DSCR
$2,934
Rent
$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $1,983 expenses = $951 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,934
Total Expenses
$1,983
Mortgage P&I
27%
$788
Property Taxes
5%
$146
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323