Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.77% first-year return on $49,563 initial cash invested.
11.77%
Cash On Cash
10.93%
Cap Rate
1.73
DSCR
$2,258
Rent
$486
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,563
Downpayment
20%
$30,060
Closing costs
1%
$1,503
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,258
Total Expenses
$1,772
Mortgage P&I
35%
$793
Property Taxes
7%
$152
Home Insurance
3%
$60
HOA
0%
$0
Property Management
12%
$271
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248