Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.42% first-year return on $49,500 initial cash invested.
15.42%
Cash On Cash
12.17%
Cap Rate
1.94
DSCR
$2,529
Rent
$636
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
6.8%
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
$2,529
Total Expenses
$1,893
Mortgage P&I
31%
$784
Property Taxes
8%
$198
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278