Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.03% first-year return on $36,729 initial cash invested.
10.03%
Cash On Cash
9.22%
Cap Rate
1.43
DSCR
$1,926
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,926 income − $1,619 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,926
Total Expenses
$1,619
Mortgage P&I
49%
$941
Property Taxes
6%
$116
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0