Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.47% first-year return on $49,500 initial cash invested.
22.47%
Cash On Cash
14.52%
Cap Rate
2.34
DSCR
$2,823
Rent
$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $1,896 expenses = $927 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,823
Total Expenses
$1,896
Mortgage P&I
27%
$775
Property Taxes
4%
$108
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311