Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.56% first-year return on $31,500 initial cash invested.
17.56%
Cash On Cash
10.78%
Cap Rate
1.71
DSCR
$1,956
Rent
$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,956 income − $1,495 expenses = $461 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,956
Total Expenses
$1,495
Mortgage P&I
40%
$788
Property Taxes
7%
$146
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0