Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.67% first-year return on $49,500 initial cash invested.
30.67%
Cash On Cash
17.18%
Cap Rate
2.89
DSCR
$3,500
Rent
$1,265
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
6.3%
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
$3,500
Total Expenses
$2,235
Mortgage P&I
21%
$743
Property Taxes
7%
$250
Home Insurance
1%
$52
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385