Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.91% first-year return on $36,729 initial cash invested.
2.91%
Cash On Cash
7.48%
Cap Rate
1.18
DSCR
$1,472
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,472 income − $1,383 expenses = $89 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,472
Total Expenses
$1,383
Mortgage P&I
63%
$927
Property Taxes
1%
$12
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0