Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.74% first-year return on $31,500 initial cash invested.
14.74%
Cash On Cash
9.93%
Cap Rate
1.63
DSCR
$1,833
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,833 income − $1,446 expenses = $387 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,833
Total Expenses
$1,446
Mortgage P&I
42%
$762
Property Taxes
8%
$155
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0