Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.35% first-year return on $33,750 initial cash invested.
25.35%
Cash On Cash
18.53%
Cap Rate
3.08
DSCR
$1,722
Rent
$713
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
$33,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$1,722
Total Expenses
$1,009
Mortgage P&I
22%
$376
Property Taxes
1%
$21
Home Insurance
2%
$26
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$189