Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.98% first-year return on $36,750 initial cash invested.
3.98%
Cash On Cash
8.02%
Cap Rate
1.21
DSCR
$1,618
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $1,496 expenses = $122 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,618
Total Expenses
$1,496
Mortgage P&I
60%
$967
Property Taxes
3%
$47
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0