Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.85% first-year return on $49,542 initial cash invested.
14.85%
Cash On Cash
12.08%
Cap Rate
1.88
DSCR
$2,313
Rent
$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,313 income − $1,700 expenses = $613 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,542
Downpayment
20%
$30,040
Closing costs
1%
$1,502
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,313
Total Expenses
$1,700
Mortgage P&I
35%
$806
Property Taxes
2%
$56
Home Insurance
2%
$51
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$254