Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.24% first-year return on $49,500 initial cash invested.
16.24%
Cash On Cash
12.73%
Cap Rate
1.93
DSCR
$2,420
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $1,750 expenses = $670 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,420
Total Expenses
$1,750
Mortgage P&I
34%
$824
Property Taxes
2%
$51
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266