Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.14% first-year return on $31,479 initial cash invested.
14.14%
Cash On Cash
9.8%
Cap Rate
1.6
DSCR
$1,757
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,757 income − $1,386 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,757
Total Expenses
$1,386
Mortgage P&I
44%
$765
Property Taxes
6%
$112
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0