Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.04% first-year return on $49,479 initial cash invested.
31.04%
Cash On Cash
17.21%
Cap Rate
2.89
DSCR
$3,156
Rent
$1,280
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
6.3%
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
$3,156
Total Expenses
$1,876
Mortgage P&I
24%
$744
Property Taxes
0%
$10
Home Insurance
2%
$49
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347