Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.51% first-year return on $36,750 initial cash invested.
15.51%
Cash On Cash
10.46%
Cap Rate
1.63
DSCR
$2,258
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $1,783 expenses = $475 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
$2,258
Total Expenses
$1,783
Mortgage P&I
42%
$937
Property Taxes
9%
$198
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0