Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.36% first-year return on $36,750 initial cash invested.
5.36%
Cash On Cash
7.63%
Cap Rate
1.28
DSCR
$1,584
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,584
Total Expenses
$1,420
Mortgage P&I
55%
$869
Property Taxes
5%
$79
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0