Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.88% first-year return on $36,708 initial cash invested.
2.88%
Cash On Cash
7.53%
Cap Rate
1.19
DSCR
$1,707
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,707 income − $1,619 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,708
Downpayment
20%
$34,960
Closing costs
1%
$1,748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,707
Total Expenses
$1,619
Mortgage P&I
54%
$924
Property Taxes
11%
$190
Home Insurance
4%
$62
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0