Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.7% first-year return on $49,479 initial cash invested.
10.7%
Cash On Cash
10.79%
Cap Rate
1.65
DSCR
$2,218
Rent
$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $1,777 expenses = $441 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,218
Total Expenses
$1,777
Mortgage P&I
37%
$818
Property Taxes
7%
$152
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$244