Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 35.16% first-year return on $33,750 initial cash invested.
35.16%
Cash On Cash
23.55%
Cap Rate
3.86
DSCR
$2,547
Rent
$989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $1,558 expenses = $989 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.5%
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
$2,547
Total Expenses
$1,558
Mortgage P&I
15%
$381
Property Taxes
11%
$285
Home Insurance
1%
$26
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280