Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.03% first-year return on $37,800 initial cash invested.
4.03%
Cash On Cash
8.35%
Cap Rate
1.22
DSCR
$2,000
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $1,873 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.7%
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
$2,000
Total Expenses
$1,873
Mortgage P&I
51%
$1,026
Property Taxes
13%
$264
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0