Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.79% first-year return on $36,729 initial cash invested.
3.79%
Cash On Cash
7.7%
Cap Rate
1.22
DSCR
$1,756
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,756 income − $1,640 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,756
Total Expenses
$1,640
Mortgage P&I
52%
$919
Property Taxes
12%
$203
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0