Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.92% first-year return on $31,710 initial cash invested.
18.92%
Cash On Cash
10.92%
Cap Rate
1.78
DSCR
$2,012
Rent
$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,012 income − $1,512 expenses = $500 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,710
Downpayment
20%
$30,200
Closing costs
1%
$1,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,012
Total Expenses
$1,512
Mortgage P&I
38%
$773
Property Taxes
7%
$140
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0