Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.22% first-year return on $49,500 initial cash invested.
11.22%
Cash On Cash
10.98%
Cap Rate
1.67
DSCR
$2,142
Rent
$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $1,679 expenses = $463 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,142
Total Expenses
$1,679
Mortgage P&I
38%
$824
Property Taxes
3%
$74
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236