Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 48.84% first-year return on $15,750 initial cash invested.
48.84%
Cash On Cash
17.87%
Cap Rate
2.85
DSCR
$1,675
Rent
$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,675 income − $1,034 expenses = $641 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.8%
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
$1,675
Total Expenses
$1,034
Mortgage P&I
23%
$392
Property Taxes
11%
$180
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0