Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.52% first-year return on $37,800 initial cash invested.
5.52%
Cash On Cash
8.32%
Cap Rate
1.27
DSCR
$1,834
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $1,660 expenses = $174 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,834
Total Expenses
$1,660
Mortgage P&I
54%
$982
Property Taxes
8%
$138
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0