Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.1% first-year return on $31,479 initial cash invested.
10.1%
Cash On Cash
9.34%
Cap Rate
1.43
DSCR
$1,699
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,699 income − $1,434 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,699
Total Expenses
$1,434
Mortgage P&I
48%
$817
Property Taxes
7%
$123
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0