Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.36% first-year return on $49,479 initial cash invested.
23.36%
Cash On Cash
15%
Cap Rate
2.37
DSCR
$2,978
Rent
$963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $2,015 expenses = $963 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,978
Total Expenses
$2,015
Mortgage P&I
27%
$792
Property Taxes
5%
$159
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328