Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 55.39% first-year return on $15,750 initial cash invested.
55.39%
Cash On Cash
20.29%
Cap Rate
3.01
DSCR
$2,410
Rent
$727
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
7.5%
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
$2,410
Total Expenses
$1,683
Mortgage P&I
17%
$421
Property Taxes
25%
$610
Home Insurance
1%
$26
PManagement
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0
Google Maps with comparables properties is loading...