Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.57% first-year return on $36,729 initial cash invested.
4.57%
Cash On Cash
8.07%
Cap Rate
1.25
DSCR
$1,910
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $1,770 expenses = $140 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
$1,910
Total Expenses
$1,770
Mortgage P&I
49%
$940
Property Taxes
14%
$271
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0