Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.6% first-year return on $49,416 initial cash invested.
12.6%
Cash On Cash
11.57%
Cap Rate
1.76
DSCR
$2,566
Rent
$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,566 income − $2,047 expenses = $519 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,416
Downpayment
20%
$29,920
Closing costs
1%
$1,496
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,566
Total Expenses
$2,047
Mortgage P&I
32%
$821
Property Taxes
12%
$301
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$308
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$282