Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.78% first-year return on $36,750 initial cash invested.
5.78%
Cash On Cash
8.47%
Cap Rate
1.28
DSCR
$1,826
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,826 income − $1,649 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,826
Total Expenses
$1,649
Mortgage P&I
53%
$967
Property Taxes
8%
$146
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0