Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.04% first-year return on $31,500 initial cash invested.
36.04%
Cash On Cash
15.05%
Cap Rate
2.34
DSCR
$2,648
Rent
$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $1,702 expenses = $946 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,648
Total Expenses
$1,702
Mortgage P&I
30%
$803
Property Taxes
6%
$159
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0