Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 38.55% first-year return on $15,750 initial cash invested.
38.55%
Cash On Cash
15.95%
Cap Rate
2.34
DSCR
$1,307
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,307 income − $801 expenses = $506 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
$1,307
Total Expenses
$801
Mortgage P&I
33%
$426
Property Taxes
1%
$10
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0