Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.36% first-year return on $49,479 initial cash invested.
13.36%
Cash On Cash
11.48%
Cap Rate
1.82
DSCR
$2,378
Rent
$551
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
6.9%
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
$2,378
Total Expenses
$1,827
Mortgage P&I
33%
$788
Property Taxes
8%
$179
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$262