Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.62% first-year return on $15,750 initial cash invested.
23.62%
Cash On Cash
12.03%
Cap Rate
1.92
DSCR
$1,024
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,024 income − $714 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.8%
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
$1,024
Total Expenses
$714
Mortgage P&I
38%
$391
Property Taxes
3%
$32
Home Insurance
3%
$26
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0