Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.02% first-year return on $36,750 initial cash invested.
34.02%
Cash On Cash
14.18%
Cap Rate
2.33
DSCR
$2,749
Rent
$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,749
Total Expenses
$1,707
Mortgage P&I
32%
$889
Property Taxes
2%
$43
Home Insurance
2%
$61
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0