Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.75% first-year return on $49,395 initial cash invested.
13.75%
Cash On Cash
11.68%
Cap Rate
1.85
DSCR
$2,535
Rent
$566
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,395
Downpayment
20%
$29,900
Closing costs
1%
$1,495
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$1,969
Mortgage P&I
31%
$788
Property Taxes
10%
$261
Home Insurance
2%
$59
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279