Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.04% first-year return on $49,500 initial cash invested.
13.04%
Cash On Cash
11.3%
Cap Rate
1.82
DSCR
$2,496
Rent
$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $1,958 expenses = $538 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,496
Total Expenses
$1,958
Mortgage P&I
31%
$774
Property Taxes
11%
$282
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275