Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.35% first-year return on $36,750 initial cash invested.
10.35%
Cash On Cash
9.57%
Cap Rate
1.43
DSCR
$1,994
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,994 income − $1,677 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,994
Total Expenses
$1,677
Mortgage P&I
49%
$979
Property Taxes
6%
$118
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0