Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.16% first-year return on $31,584 initial cash invested.
12.16%
Cash On Cash
10.05%
Cap Rate
1.48
DSCR
$1,790
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $1,470 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,584
Downpayment
20%
$30,080
Closing costs
1%
$1,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,470
Mortgage P&I
47%
$850
Property Taxes
6%
$100
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0