Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.04% first-year return on $49,395 initial cash invested.
28.04%
Cash On Cash
17.06%
Cap Rate
2.53
DSCR
$3,290
Rent
$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $2,136 expenses = $1,154 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,290
Total Expenses
$2,136
Mortgage P&I
26%
$839
Property Taxes
4%
$125
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362