Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.57% first-year return on $37,800 initial cash invested.
2.57%
Cash On Cash
7.63%
Cap Rate
1.18
DSCR
$1,930
Rent
$81
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
7.1%
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
$1,930
Total Expenses
$1,849
Mortgage P&I
50%
$967
Property Taxes
16%
$318
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0