Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.47% first-year return on $36,750 initial cash invested.
14.47%
Cash On Cash
10.13%
Cap Rate
1.6
DSCR
$2,190
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,190 income − $1,747 expenses = $443 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,190
Total Expenses
$1,747
Mortgage P&I
42%
$924
Property Taxes
9%
$192
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0