Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.02% first-year return on $36,750 initial cash invested.
7.02%
Cash On Cash
8.44%
Cap Rate
1.35
DSCR
$2,093
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,093 income − $1,878 expenses = $215 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
$2,093
Total Expenses
$1,878
Mortgage P&I
44%
$911
Property Taxes
17%
$361
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0