Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.49% first-year return on $37,800 initial cash invested.
9.49%
Cash On Cash
9.2%
Cap Rate
1.42
DSCR
$2,144
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,144 income − $1,845 expenses = $299 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
$2,144
Total Expenses
$1,845
Mortgage P&I
45%
$974
Property Taxes
12%
$251
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0