Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.74% first-year return on $49,395 initial cash invested.
15.74%
Cash On Cash
12.82%
Cap Rate
1.89
DSCR
$2,620
Rent
$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $1,972 expenses = $648 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,395
Downpayment
20%
$29,900
Closing costs
1%
$1,495
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$1,972
Mortgage P&I
32%
$844
Property Taxes
7%
$195
Home Insurance
2%
$42
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288