Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.39% first-year return on $15,750 initial cash invested.
31.39%
Cash On Cash
13.92%
Cap Rate
2.2
DSCR
$1,256
Rent
$412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,256 income − $844 expenses = $412 cash flow
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.9%
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
$1,256
Total Expenses
$844
Mortgage P&I
31%
$395
Property Taxes
8%
$96
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0