Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 37.76% first-year return on $33,750 initial cash invested.
37.76%
Cash On Cash
24.86%
Cap Rate
3.96
DSCR
$2,512
Rent
$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $1,450 expenses = $1,062 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.8%
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
$2,512
Total Expenses
$1,450
Mortgage P&I
16%
$392
Property Taxes
7%
$180
Home Insurance
1%
$26
HOA
0%
$0
Property Management
12%
$301
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$276