Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.12% first-year return on $33,750 initial cash invested.
20.12%
Cash On Cash
16.29%
Cap Rate
2.6
DSCR
$1,536
Rent
$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,536 income − $970 expenses = $566 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.8%
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
$1,536
Total Expenses
$970
Mortgage P&I
25%
$391
Property Taxes
2%
$32
Home Insurance
2%
$26
HOA
0%
$0
Property Management
12%
$184
CapEx
4%
$61
Vacancy
3%
$46
Maintenance
4%
$61
Other
11%
$169