Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.7% first-year return on $36,813 initial cash invested.
5.7%
Cash On Cash
8.08%
Cap Rate
1.28
DSCR
$1,694
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,694 income − $1,519 expenses = $175 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,813
Downpayment
20%
$35,060
Closing costs
1%
$1,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,694
Total Expenses
$1,519
Mortgage P&I
54%
$921
Property Taxes
5%
$87
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0