Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.49% first-year return on $49,500 initial cash invested.
23.49%
Cash On Cash
15.28%
Cap Rate
2.33
DSCR
$3,048
Rent
$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $2,079 expenses = $969 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,048
Total Expenses
$2,079
Mortgage P&I
27%
$819
Property Taxes
6%
$172
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335