Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.87% first-year return on $31,542 initial cash invested.
18.87%
Cash On Cash
10.8%
Cap Rate
1.8
DSCR
$2,108
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,542
Downpayment
20%
$30,040
Closing costs
1%
$1,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,108
Total Expenses
$1,612
Mortgage P&I
36%
$751
Property Taxes
12%
$262
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0