Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.54% first-year return on $37,779 initial cash invested.
4.54%
Cash On Cash
7.78%
Cap Rate
1.24
DSCR
$1,673
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,673 income − $1,530 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,673
Total Expenses
$1,530
Mortgage P&I
56%
$940
Property Taxes
6%
$92
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0