Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.05% first-year return on $36,813 initial cash invested.
2.05%
Cash On Cash
7.63%
Cap Rate
1.16
DSCR
$1,884
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $1,821 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,813
Downpayment
20%
$35,060
Closing costs
1%
$1,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,884
Total Expenses
$1,821
Mortgage P&I
51%
$957
Property Taxes
17%
$314
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0