Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.16% first-year return on $31,395 initial cash invested.
23.16%
Cash On Cash
12.48%
Cap Rate
1.85
DSCR
$2,193
Rent
$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $1,587 expenses = $606 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,395
Downpayment
20%
$29,900
Closing costs
1%
$1,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,193
Total Expenses
$1,587
Mortgage P&I
38%
$839
Property Taxes
6%
$125
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0