Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.91% first-year return on $36,750 initial cash invested.
5.91%
Cash On Cash
7.97%
Cap Rate
1.31
DSCR
$1,864
Rent
$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,864 income − $1,683 expenses = $181 cash flow
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
$1,864
Total Expenses
$1,683
Mortgage P&I
48%
$889
Property Taxes
13%
$249
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0