Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.11% first-year return on $49,479 initial cash invested.
11.11%
Cash On Cash
11.03%
Cap Rate
1.64
DSCR
$2,048
Rent
$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,048 income − $1,590 expenses = $458 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,048
Total Expenses
$1,590
Mortgage P&I
41%
$838
Property Taxes
0%
$4
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225