Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.16% first-year return on $49,500 initial cash invested.
25.16%
Cash On Cash
15.39%
Cap Rate
2.52
DSCR
$3,112
Rent
$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,112 income − $2,074 expenses = $1,038 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,112
Total Expenses
$2,074
Mortgage P&I
24%
$762
Property Taxes
7%
$204
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342