Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.04% first-year return on $33,750 initial cash invested.
30.04%
Cash On Cash
21.31%
Cap Rate
3.26
DSCR
$1,970
Rent
$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $1,125 expenses = $845 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
7.2%
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
$1,970
Total Expenses
$1,125
Mortgage P&I
21%
$408
Property Taxes
1%
$21
Home Insurance
1%
$26
HOA
0%
$0
Property Management
12%
$236
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$217