Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 34.1% first-year return on $33,750 initial cash invested.
34.1%
Cash On Cash
22.61%
Cap Rate
3.82
DSCR
$2,103
Rent
$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.3%
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
$2,103
Total Expenses
$1,144
Mortgage P&I
18%
$370
Property Taxes
2%
$34
Home Insurance
1%
$26
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231