Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.58% first-year return on $49,479 initial cash invested.
26.58%
Cash On Cash
16.33%
Cap Rate
2.5
DSCR
$3,214
Rent
$1,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,214 income − $2,118 expenses = $1,096 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,214
Total Expenses
$2,118
Mortgage P&I
25%
$815
Property Taxes
5%
$157
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354