Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.41% first-year return on $36,792 initial cash invested.
5.41%
Cash On Cash
7.84%
Cap Rate
1.29
DSCR
$1,750
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $1,584 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,792
Downpayment
20%
$35,040
Closing costs
1%
$1,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,584
Mortgage P&I
51%
$890
Property Taxes
11%
$196
Home Insurance
2%
$42
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0