Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.07% first-year return on $31,605 initial cash invested.
12.07%
Cash On Cash
9.34%
Cap Rate
1.53
DSCR
$1,796
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $1,478 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,605
Downpayment
20%
$30,100
Closing costs
1%
$1,505
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,796
Total Expenses
$1,478
Mortgage P&I
43%
$764
Property Taxes
10%
$186
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0