Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.86% first-year return on $36,792 initial cash invested.
4.86%
Cash On Cash
7.65%
Cap Rate
1.26
DSCR
$1,592
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $1,443 expenses = $149 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
$1,592
Total Expenses
$1,443
Mortgage P&I
56%
$888
Property Taxes
5%
$77
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0