Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.73% first-year return on $37,800 initial cash invested.
0.73%
Cash On Cash
7.24%
Cap Rate
1.11
DSCR
$1,678
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,678 income − $1,655 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,678
Total Expenses
$1,655
Mortgage P&I
58%
$979
Property Taxes
10%
$176
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0