Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 51.41% first-year return on $78,750 initial cash invested.
51.41%
Cash On Cash
17.96%
Cap Rate
3.04
DSCR
$7,775
Rent
$3,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,775 income − $4,401 expenses = $3,374 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,775
Total Expenses
$4,401
Mortgage P&I
24%
$1,849
Property Taxes
5%
$399
Home Insurance
2%
$131
HOA
0%
$0
Property Management
10%
$778
CapEx
5%
$389
Vacancy
6%
$466
Maintenance
5%
$389
Other
0%
$0