Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.68% first-year return on $37,863 initial cash invested.
1.68%
Cash On Cash
7.6%
Cap Rate
1.14
DSCR
$1,790
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $1,737 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,863
Downpayment
20%
$36,060
Closing costs
1%
$1,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,737
Mortgage P&I
56%
$999
Property Taxes
12%
$206
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0