Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.33% first-year return on $49,479 initial cash invested.
11.33%
Cash On Cash
10.81%
Cap Rate
1.7
DSCR
$2,259
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,259 income − $1,792 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,259
Total Expenses
$1,792
Mortgage P&I
35%
$793
Property Taxes
8%
$180
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248