Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24% first-year return on $15,750 initial cash invested.
24%
Cash On Cash
12.96%
Cap Rate
1.89
DSCR
$1,324
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,324 income − $1,009 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,324
Total Expenses
$1,009
Mortgage P&I
32%
$429
Property Taxes
16%
$211
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0