Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.76% first-year return on $31,500 initial cash invested.
28.76%
Cash On Cash
13.43%
Cap Rate
2.09
DSCR
$2,420
Rent
$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $1,665 expenses = $755 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,420
Total Expenses
$1,665
Mortgage P&I
33%
$803
Property Taxes
7%
$168
Home Insurance
2%
$52
HOA
1%
$13
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0