Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.2% first-year return on $36,750 initial cash invested.
19.2%
Cash On Cash
10.99%
Cap Rate
1.77
DSCR
$2,149
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $1,561 expenses = $588 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,149
Total Expenses
$1,561
Mortgage P&I
42%
$908
Property Taxes
2%
$34
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0