Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.61% first-year return on $49,584 initial cash invested.
18.61%
Cash On Cash
13.77%
Cap Rate
2.03
DSCR
$2,685
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $1,916 expenses = $769 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,584
Downpayment
20%
$30,080
Closing costs
1%
$1,504
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$1,916
Mortgage P&I
32%
$850
Property Taxes
4%
$100
Home Insurance
2%
$54
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295