Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.83% first-year return on $49,479 initial cash invested.
12.83%
Cash On Cash
11.41%
Cap Rate
1.76
DSCR
$2,184
Rent
$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $1,655 expenses = $529 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$1,655
Mortgage P&I
37%
$809
Property Taxes
2%
$43
Home Insurance
2%
$52
HOA
0%
$9
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240