Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 36.99% first-year return on $31,500 initial cash invested.
36.99%
Cash On Cash
15.45%
Cap Rate
2.36
DSCR
$2,816
Rent
$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $1,845 expenses = $971 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,816
Total Expenses
$1,845
Mortgage P&I
29%
$819
Property Taxes
9%
$241
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0