Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.14% first-year return on $36,750 initial cash invested.
6.14%
Cash On Cash
8.57%
Cap Rate
1.28
DSCR
$1,709
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,709 income − $1,521 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,709
Total Expenses
$1,521
Mortgage P&I
57%
$977
Property Taxes
2%
$39
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$103
Maintenance
5%
$85
Other
0%
$0