Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.74% first-year return on $36,750 initial cash invested.
10.74%
Cash On Cash
9.15%
Cap Rate
1.47
DSCR
$1,901
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,901 income − $1,572 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,901
Total Expenses
$1,572
Mortgage P&I
48%
$910
Property Taxes
6%
$107
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0