Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.96% first-year return on $36,750 initial cash invested.
4.96%
Cash On Cash
8.2%
Cap Rate
1.26
DSCR
$1,893
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,893 income − $1,741 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,893
Total Expenses
$1,741
Mortgage P&I
50%
$949
Property Taxes
13%
$238
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0