Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.34% first-year return on $37,695 initial cash invested.
1.34%
Cash On Cash
7.23%
Cap Rate
1.12
DSCR
$1,505
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,505 income − $1,463 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,695
Downpayment
20%
$35,900
Closing costs
1%
$1,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,505
Total Expenses
$1,463
Mortgage P&I
64%
$964
Property Taxes
3%
$46
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0