Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.57% first-year return on $31,500 initial cash invested.
12.57%
Cash On Cash
9.69%
Cap Rate
1.51
DSCR
$1,626
Rent
$330
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
7.0%
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
$1,626
Total Expenses
$1,296
Mortgage P&I
49%
$800
Property Taxes
1%
$21
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0