Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 29.47% first-year return on $49,479 initial cash invested.
29.47%
Cash On Cash
17.07%
Cap Rate
2.74
DSCR
$3,474
Rent
$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $2,259 expenses = $1,215 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,474
Total Expenses
$2,259
Mortgage P&I
22%
$778
Property Taxes
7%
$248
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382