Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.77% first-year return on $36,750 initial cash invested.
4.77%
Cash On Cash
7.97%
Cap Rate
1.28
DSCR
$2,159
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,159 income − $2,013 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,159
Total Expenses
$2,013
Mortgage P&I
42%
$909
Property Taxes
22%
$481
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0