Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 38.36% first-year return on $31,501 initial cash invested.
38.36%
Cash On Cash
14.79%
Cap Rate
2.57
DSCR
$3,081
Rent
$1,007
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,501
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,081
Total Expenses
$2,074
Mortgage P&I
23%
$719
Property Taxes
9%
$270
Home Insurance
1%
$38
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339