Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.47% first-year return on $49,479 initial cash invested.
12.47%
Cash On Cash
10.9%
Cap Rate
1.79
DSCR
$2,124
Rent
$514
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
6.5%
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
$2,124
Total Expenses
$1,610
Mortgage P&I
36%
$762
Property Taxes
3%
$73
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$255
CapEx
4%
$85
Vacancy
3%
$64
Maintenance
4%
$85
Other
11%
$234