Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.21% first-year return on $31,479 initial cash invested.
24.21%
Cash On Cash
12.24%
Cap Rate
1.97
DSCR
$2,316
Rent
$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $1,681 expenses = $635 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,316
Total Expenses
$1,681
Mortgage P&I
34%
$778
Property Taxes
11%
$248
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0