Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 41.19% first-year return on $49,500 initial cash invested.
41.19%
Cash On Cash
21.57%
Cap Rate
3.25
DSCR
$4,204
Rent
$1,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,204 income − $2,505 expenses = $1,699 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,204
Total Expenses
$2,505
Mortgage P&I
20%
$829
Property Taxes
5%
$196
Home Insurance
1%
$52
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462