Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.43% first-year return on $37,737 initial cash invested.
8.43%
Cash On Cash
8.89%
Cap Rate
1.37
DSCR
$1,937
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,937 income − $1,672 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,737
Downpayment
20%
$35,940
Closing costs
1%
$1,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,937
Total Expenses
$1,672
Mortgage P&I
50%
$970
Property Taxes
7%
$138
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0