Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.24% first-year return on $36,750 initial cash invested.
1.24%
Cash On Cash
7.15%
Cap Rate
1.12
DSCR
$1,490
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,490
Total Expenses
$1,452
Mortgage P&I
62%
$931
Property Taxes
5%
$74
Home Insurance
4%
$61
PManagement
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...