Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.21% first-year return on $49,500 initial cash invested.
22.21%
Cash On Cash
14.22%
Cap Rate
2.37
DSCR
$2,799
Rent
$916
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
6.4%
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
$2,799
Total Expenses
$1,883
Mortgage P&I
27%
$750
Property Taxes
3%
$94
Home Insurance
2%
$52
HOA
1%
$35
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308