Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.7% first-year return on $31,500 initial cash invested.
19.7%
Cash On Cash
11.06%
Cap Rate
1.81
DSCR
$2,075
Rent
$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,075 income − $1,558 expenses = $517 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,075
Total Expenses
$1,558
Mortgage P&I
37%
$762
Property Taxes
10%
$204
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0