Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.66% first-year return on $33,855 initial cash invested.
16.66%
Cash On Cash
15.18%
Cap Rate
2.26
DSCR
$1,578
Rent
$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,578 income − $1,108 expenses = $470 cash flow
Investment Breakdown
|
Purchase Price
$75,500
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,855
Downpayment
20%
$15,100
Closing costs
1%
$755
Rehab
0%
$0
Furnishing
24%
$18,000
Cashflow
Total Income
$1,578
Total Expenses
$1,108
Mortgage P&I
27%
$422
Property Taxes
8%
$124
Home Insurance
2%
$26
HOA
0%
$0
Property Management
12%
$189
CapEx
4%
$63
Vacancy
3%
$47
Maintenance
4%
$63
Other
11%
$174