Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 79.92% first-year return on $15,750 initial cash invested.
79.92%
Cash On Cash
25.23%
Cap Rate
3.83
DSCR
$2,329
Rent
$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,329 income − $1,280 expenses = $1,049 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
7.3%
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
$2,329
Total Expenses
$1,280
Mortgage P&I
18%
$412
Property Taxes
10%
$237
Home Insurance
1%
$26
HOA
0%
$0
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0