Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.89% first-year return on $49,479 initial cash invested.
10.89%
Cash On Cash
10.82%
Cap Rate
1.66
DSCR
$2,142
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,142
Total Expenses
$1,693
Mortgage P&I
38%
$816
Property Taxes
4%
$96
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236