Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.76% first-year return on $36,750 initial cash invested.
9.76%
Cash On Cash
8.91%
Cap Rate
1.42
DSCR
$1,759
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,759 income − $1,460 expenses = $299 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,759
Total Expenses
$1,460
Mortgage P&I
52%
$912
Property Taxes
2%
$29
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0