Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.7% first-year return on $31,500 initial cash invested.
34.7%
Cash On Cash
14.9%
Cap Rate
2.27
DSCR
$2,592
Rent
$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $1,681 expenses = $911 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,592
Total Expenses
$1,681
Mortgage P&I
32%
$822
Property Taxes
5%
$132
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0