Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.88% first-year return on $49,500 initial cash invested.
14.88%
Cash On Cash
12.14%
Cap Rate
1.9
DSCR
$2,661
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,047 expenses = $614 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,661
Total Expenses
$2,047
Mortgage P&I
30%
$797
Property Taxes
11%
$294
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293