Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.85% first-year return on $15,750 initial cash invested.
31.85%
Cash On Cash
14.19%
Cap Rate
2.22
DSCR
$1,410
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
7.0%
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
$1,410
Total Expenses
$992
Mortgage P&I
28%
$399
Property Taxes
14%
$201
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0