Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.49% first-year return on $36,750 initial cash invested.
5.49%
Cash On Cash
8.02%
Cap Rate
1.28
DSCR
$1,765
Rent
$168
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
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
$1,765
Total Expenses
$1,597
Mortgage P&I
52%
$914
Property Taxes
9%
$164
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0