Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.18% first-year return on $36,750 initial cash invested.
12.18%
Cash On Cash
9.98%
Cap Rate
1.5
DSCR
$2,284
Rent
$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $1,911 expenses = $373 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,284
Total Expenses
$1,911
Mortgage P&I
42%
$968
Property Taxes
13%
$289
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0