Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.53% first-year return on $36,740 initial cash invested.
3.53%
Cash On Cash
8.02%
Cap Rate
1.23
DSCR
$2,266
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $2,158 expenses = $108 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,740
Downpayment
20%
$34,990
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,266
Total Expenses
$2,158
Mortgage P&I
42%
$948
Property Taxes
18%
$405
Home Insurance
3%
$61
HOA
7%
$155
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0