Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.02% first-year return on $31,668 initial cash invested.
22.02%
Cash On Cash
11.78%
Cap Rate
1.89
DSCR
$2,331
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $1,750 expenses = $581 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,668
Downpayment
20%
$30,160
Closing costs
1%
$1,508
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,331
Total Expenses
$1,750
Mortgage P&I
34%
$782
Property Taxes
13%
$312
Home Insurance
2%
$49
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0