Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 37.58% first-year return on $49,500 initial cash invested.
37.58%
Cash On Cash
19.79%
Cap Rate
3.24
DSCR
$3,992
Rent
$1,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,992
Total Expenses
$2,442
Mortgage P&I
19%
$764
Property Taxes
7%
$268
Home Insurance
1%
$52
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439