Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.53% first-year return on $31,500 initial cash invested.
12.53%
Cash On Cash
9.64%
Cap Rate
1.53
DSCR
$1,763
Rent
$329
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
6.9%
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
$1,763
Total Expenses
$1,434
Mortgage P&I
45%
$788
Property Taxes
8%
$136
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0