Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.97% first-year return on $33,750 initial cash invested.
22.97%
Cash On Cash
18.46%
Cap Rate
2.69
DSCR
$1,986
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $1,340 expenses = $646 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$1,986
Total Expenses
$1,340
Mortgage P&I
22%
$429
Property Taxes
11%
$211
Home Insurance
1%
$26
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$60
Maintenance
4%
$79
Other
11%
$218