Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 27.03% first-year return on $49,500 initial cash invested.
27.03%
Cash On Cash
16.09%
Cap Rate
2.59
DSCR
$3,028
Rent
$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,028
Total Expenses
$1,913
Mortgage P&I
26%
$775
Property Taxes
2%
$57
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333