Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.03% first-year return on $49,500 initial cash invested.
15.03%
Cash On Cash
12.2%
Cap Rate
1.89
DSCR
$2,410
Rent
$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $1,790 expenses = $620 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,410
Total Expenses
$1,790
Mortgage P&I
34%
$809
Property Taxes
5%
$111
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$289
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$265