Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.32% first-year return on $15,750 initial cash invested.
46.32%
Cash On Cash
16.77%
Cap Rate
2.83
DSCR
$1,402
Rent
$608
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
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,402
Total Expenses
$794
Mortgage P&I
26%
$370
Property Taxes
2%
$34
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0