Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.45% first-year return on $36,750 initial cash invested.
10.45%
Cash On Cash
9.32%
Cap Rate
1.44
DSCR
$1,914
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,914 income − $1,594 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,914
Total Expenses
$1,594
Mortgage P&I
49%
$943
Property Taxes
5%
$92
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0