Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.58% first-year return on $49,479 initial cash invested.
14.58%
Cash On Cash
12.11%
Cap Rate
1.85
DSCR
$2,404
Rent
$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,404 income − $1,803 expenses = $601 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
$2,404
Total Expenses
$1,803
Mortgage P&I
34%
$816
Property Taxes
5%
$119
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264