Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.52% first-year return on $31,500 initial cash invested.
17.52%
Cash On Cash
11.05%
Cap Rate
1.69
DSCR
$2,032
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $1,572 expenses = $460 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,032
Total Expenses
$1,572
Mortgage P&I
40%
$819
Property Taxes
8%
$172
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0