Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.06% first-year return on $15,750 initial cash invested.
26.06%
Cash On Cash
12.43%
Cap Rate
2.04
DSCR
$1,090
Rent
$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,090 income − $748 expenses = $342 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.5%
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
$1,090
Total Expenses
$748
Mortgage P&I
35%
$381
Property Taxes
5%
$59
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0