Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.4% first-year return on $36,750 initial cash invested.
6.4%
Cash On Cash
8.42%
Cap Rate
1.31
DSCR
$1,898
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,898
Total Expenses
$1,702
Mortgage P&I
49%
$937
Property Taxes
11%
$210
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0