Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.6% first-year return on $36,834 initial cash invested.
1.6%
Cash On Cash
7.37%
Cap Rate
1.13
DSCR
$1,536
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,536 income − $1,487 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,834
Downpayment
20%
$35,080
Closing costs
1%
$1,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,536
Total Expenses
$1,487
Mortgage P&I
62%
$951
Property Taxes
5%
$73
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0