Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.58% first-year return on $36,750 initial cash invested.
7.58%
Cash On Cash
8.61%
Cap Rate
1.35
DSCR
$1,830
Rent
$232
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$1,830
Total Expenses
$1,598
Mortgage P&I
51%
$931
Property Taxes
7%
$129
Home Insurance
3%
$61
PManagement
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Google Maps with comparables properties is loading...