Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.8% first-year return on $31,479 initial cash invested.
17.8%
Cash On Cash
10.87%
Cap Rate
1.71
DSCR
$1,985
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,985 income − $1,518 expenses = $467 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,985
Total Expenses
$1,518
Mortgage P&I
40%
$792
Property Taxes
8%
$159
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0