Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.14% first-year return on $31,500 initial cash invested.
17.14%
Cash On Cash
10.34%
Cap Rate
1.72
DSCR
$1,866
Rent
$450
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
6.4%
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
$1,866
Total Expenses
$1,416
Mortgage P&I
40%
$750
Property Taxes
5%
$94
Home Insurance
3%
$52
HOA
2%
$35
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0