Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.63% first-year return on $36,729 initial cash invested.
11.63%
Cash On Cash
9.59%
Cap Rate
1.48
DSCR
$2,002
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $1,646 expenses = $356 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
$2,002
Total Expenses
$1,646
Mortgage P&I
47%
$942
Property Taxes
6%
$123
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0