Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.31% first-year return on $15,750 initial cash invested.
39.31%
Cash On Cash
15.84%
Cap Rate
2.43
DSCR
$1,313
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,313 income − $797 expenses = $516 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
7.2%
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
$1,313
Total Expenses
$797
Mortgage P&I
31%
$408
Property Taxes
2%
$21
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0