Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.74% first-year return on $36,750 initial cash invested.
2.74%
Cash On Cash
7.52%
Cap Rate
1.18
DSCR
$1,600
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,600 income − $1,516 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,600
Total Expenses
$1,516
Mortgage P&I
58%
$933
Property Taxes
7%
$106
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0