Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.32% first-year return on $49,500 initial cash invested.
28.32%
Cash On Cash
16.53%
Cap Rate
2.71
DSCR
$3,404
Rent
$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $2,236 expenses = $1,168 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,404
Total Expenses
$2,236
Mortgage P&I
22%
$762
Property Taxes
8%
$266
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374