Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.03% first-year return on $36,750 initial cash invested.
16.03%
Cash On Cash
10.85%
Cap Rate
1.65
DSCR
$2,661
Rent
$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,170 expenses = $491 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,661
Total Expenses
$2,170
Mortgage P&I
36%
$959
Property Taxes
17%
$456
Home Insurance
2%
$61
HOA
0%
$2
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0