Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.12% first-year return on $36,834 initial cash invested.
6.12%
Cash On Cash
7.8%
Cap Rate
1.31
DSCR
$1,589
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,589 income − $1,401 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,834
Downpayment
20%
$35,080
Closing costs
1%
$1,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,589
Total Expenses
$1,401
Mortgage P&I
55%
$873
Property Taxes
2%
$32
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0