Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.03% first-year return on $36,750 initial cash invested.
0.03%
Cash On Cash
7.06%
Cap Rate
1.09
DSCR
$1,720
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $1,719 expenses = $1 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
$1,720
Total Expenses
$1,719
Mortgage P&I
55%
$943
Property Taxes
16%
$268
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0