Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.93% first-year return on $36,750 initial cash invested.
12.93%
Cash On Cash
9.28%
Cap Rate
1.56
DSCR
$1,834
Rent
$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $1,438 expenses = $396 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,834
Total Expenses
$1,438
Mortgage P&I
47%
$866
Property Taxes
2%
$34
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0