Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.84% first-year return on $49,479 initial cash invested.
14.84%
Cash On Cash
11.72%
Cap Rate
1.94
DSCR
$2,394
Rent
$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $1,782 expenses = $612 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,394
Total Expenses
$1,782
Mortgage P&I
32%
$756
Property Taxes
4%
$90
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263