Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.38% first-year return on $36,750 initial cash invested.
20.38%
Cash On Cash
11.66%
Cap Rate
1.79
DSCR
$2,521
Rent
$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,521 income − $1,897 expenses = $624 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,521
Total Expenses
$1,897
Mortgage P&I
38%
$950
Property Taxes
9%
$231
Home Insurance
2%
$61
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0