Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.71% first-year return on $31,500 initial cash invested.
33.71%
Cash On Cash
14.26%
Cap Rate
2.33
DSCR
$2,661
Rent
$885
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
6.6%
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
$2,661
Total Expenses
$1,776
Mortgage P&I
29%
$764
Property Taxes
10%
$268
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0