Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.4% first-year return on $37,800 initial cash invested.
7.4%
Cash On Cash
8.41%
Cap Rate
1.34
DSCR
$1,758
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,758 income − $1,525 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,758
Total Expenses
$1,525
Mortgage P&I
53%
$940
Property Taxes
4%
$65
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0