Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.94% first-year return on $31,500 initial cash invested.
25.94%
Cash On Cash
12.33%
Cap Rate
2.07
DSCR
$2,333
Rent
$681
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
6.3%
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
$2,333
Total Expenses
$1,652
Mortgage P&I
32%
$743
Property Taxes
11%
$250
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0