Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.28% first-year return on $37,716 initial cash invested.
3.28%
Cash On Cash
7.38%
Cap Rate
1.23
DSCR
$2,024
Rent
$103
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,716
Downpayment
20%
$35,920
Closing costs
1%
$1,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,024
Total Expenses
$1,921
Mortgage P&I
45%
$901
Property Taxes
18%
$360
Home Insurance
7%
$135
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0