Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.99% first-year return on $37,695 initial cash invested.
0.99%
Cash On Cash
7.36%
Cap Rate
1.11
DSCR
$1,569
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,569 income − $1,538 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,695
Downpayment
20%
$35,900
Closing costs
1%
$1,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,569
Total Expenses
$1,538
Mortgage P&I
63%
$992
Property Taxes
5%
$76
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0