Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.73% first-year return on $49,479 initial cash invested.
16.73%
Cash On Cash
12.88%
Cap Rate
1.97
DSCR
$2,548
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $1,858 expenses = $690 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$1,858
Mortgage P&I
32%
$817
Property Taxes
5%
$123
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280