Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.01% first-year return on $49,500 initial cash invested.
14.01%
Cash On Cash
12.06%
Cap Rate
1.85
DSCR
$2,848
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $2,270 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,848
Total Expenses
$2,270
Mortgage P&I
29%
$816
Property Taxes
15%
$434
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313