Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8% first-year return on $36,771 initial cash invested.
8%
Cash On Cash
8.85%
Cap Rate
1.37
DSCR
$2,149
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $1,904 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,771
Downpayment
20%
$35,020
Closing costs
1%
$1,751
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,149
Total Expenses
$1,904
Mortgage P&I
44%
$939
Property Taxes
16%
$344
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0