Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.53% first-year return on $15,750 initial cash invested.
32.53%
Cash On Cash
13.76%
Cap Rate
2.29
DSCR
$1,148
Rent
$427
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
6.4%
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
$1,148
Total Expenses
$721
Mortgage P&I
33%
$376
Property Taxes
2%
$21
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0