Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.64% first-year return on $31,500 initial cash invested.
41.64%
Cash On Cash
16.42%
Cap Rate
2.52
DSCR
$2,920
Rent
$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $1,827 expenses = $1,093 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,920
Total Expenses
$1,827
Mortgage P&I
28%
$814
Property Taxes
7%
$202
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0