Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.84% first-year return on $36,750 initial cash invested.
10.84%
Cash On Cash
9.01%
Cap Rate
1.47
DSCR
$1,762
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,762 income − $1,430 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,762
Total Expenses
$1,430
Mortgage P&I
51%
$894
Property Taxes
0%
$7
Home Insurance
3%
$61
HOA
1%
$10
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0