Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.27% first-year return on $49,479 initial cash invested.
12.27%
Cash On Cash
10.95%
Cap Rate
1.83
DSCR
$2,856
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $2,350 expenses = $506 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,856
Total Expenses
$2,350
Mortgage P&I
26%
$748
Property Taxes
20%
$579
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314