Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.79% first-year return on $49,479 initial cash invested.
15.79%
Cash On Cash
11.78%
Cap Rate
2.08
DSCR
$2,804
Rent
$651
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
5.9%
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
$2,804
Total Expenses
$2,153
Mortgage P&I
25%
$709
Property Taxes
16%
$440
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308