Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2% first-year return on $37,779 initial cash invested.
2%
Cash On Cash
7.06%
Cap Rate
1.15
DSCR
$1,498
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,498
Total Expenses
$1,435
Mortgage P&I
61%
$920
Property Taxes
4%
$62
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0