Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.02% first-year return on $31,500 initial cash invested.
38.02%
Cash On Cash
15.74%
Cap Rate
2.37
DSCR
$2,803
Rent
$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,803 income − $1,805 expenses = $998 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,803
Total Expenses
$1,805
Mortgage P&I
30%
$829
Property Taxes
7%
$196
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0