Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.52% first-year return on $31,500 initial cash invested.
13.52%
Cash On Cash
9.4%
Cap Rate
1.59
DSCR
$1,624
Rent
$355
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
6.3%
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
$1,624
Total Expenses
$1,269
Mortgage P&I
46%
$739
Property Taxes
4%
$57
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0