Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.96% first-year return on $36,750 initial cash invested.
6.96%
Cash On Cash
7.95%
Cap Rate
1.34
DSCR
$1,596
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,596 income − $1,383 expenses = $213 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,596
Total Expenses
$1,383
Mortgage P&I
54%
$866
Property Taxes
3%
$40
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0