Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.4% first-year return on $36,687 initial cash invested.
5.4%
Cash On Cash
8.34%
Cap Rate
1.28
DSCR
$1,936
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $1,771 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,687
Downpayment
20%
$34,940
Closing costs
1%
$1,747
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,936
Total Expenses
$1,771
Mortgage P&I
49%
$952
Property Taxes
13%
$252
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0