Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.06% first-year return on $49,542 initial cash invested.
13.06%
Cash On Cash
11.67%
Cap Rate
1.76
DSCR
$2,312
Rent
$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $1,773 expenses = $539 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,542
Downpayment
20%
$30,040
Closing costs
1%
$1,502
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,312
Total Expenses
$1,773
Mortgage P&I
36%
$830
Property Taxes
2%
$42
Home Insurance
5%
$117
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254