Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.36% first-year return on $36,750 initial cash invested.
0.36%
Cash On Cash
7.04%
Cap Rate
1.09
DSCR
$1,434
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,434 income − $1,423 expenses = $11 cash flow
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
$1,434
Total Expenses
$1,423
Mortgage P&I
66%
$943
Property Taxes
3%
$46
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0