Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.28% first-year return on $49,500 initial cash invested.
13.28%
Cash On Cash
11.65%
Cap Rate
1.78
DSCR
$2,222
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $1,674 expenses = $548 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
$2,222
Total Expenses
$1,674
Mortgage P&I
37%
$819
Property Taxes
2%
$39
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244