Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.96% first-year return on $37,737 initial cash invested.
2.96%
Cash On Cash
7.04%
Cap Rate
1.19
DSCR
$1,458
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,458 income − $1,365 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,458
Total Expenses
$1,365
Mortgage P&I
61%
$888
Property Taxes
0%
$5
Home Insurance
6%
$93
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0