Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.13% first-year return on $49,479 initial cash invested.
11.13%
Cash On Cash
11.11%
Cap Rate
1.66
DSCR
$2,320
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,320 income − $1,861 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,320
Total Expenses
$1,861
Mortgage P&I
36%
$836
Property Taxes
8%
$184
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255