Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.86% first-year return on $31,500 initial cash invested.
22.86%
Cash On Cash
11.8%
Cap Rate
1.94
DSCR
$2,269
Rent
$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,269 income − $1,669 expenses = $600 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
$2,269
Total Expenses
$1,669
Mortgage P&I
34%
$762
Property Taxes
12%
$266
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0