Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.19% first-year return on $31,500 initial cash invested.
36.19%
Cash On Cash
14.78%
Cap Rate
2.42
DSCR
$2,708
Rent
$950
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
6.5%
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
$2,708
Total Expenses
$1,758
Mortgage P&I
28%
$763
Property Taxes
9%
$240
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0