Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.44% first-year return on $49,500 initial cash invested.
15.44%
Cash On Cash
12.19%
Cap Rate
1.93
DSCR
$2,466
Rent
$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $1,829 expenses = $637 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,466
Total Expenses
$1,829
Mortgage P&I
32%
$788
Property Taxes
6%
$150
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271