Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.84% first-year return on $49,500 initial cash invested.
13.84%
Cash On Cash
11.45%
Cap Rate
1.86
DSCR
$2,310
Rent
$571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $1,739 expenses = $571 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,310
Total Expenses
$1,739
Mortgage P&I
33%
$768
Property Taxes
6%
$135
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254