Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.67% first-year return on $36,750 initial cash invested.
1.67%
Cash On Cash
7.09%
Cap Rate
1.14
DSCR
$1,500
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,500 income − $1,449 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,500
Total Expenses
$1,449
Mortgage P&I
61%
$908
Property Taxes
6%
$90
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0