Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.69% first-year return on $37,863 initial cash invested.
4.69%
Cash On Cash
7.81%
Cap Rate
1.24
DSCR
$1,650
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,650 income − $1,502 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,863
Downpayment
20%
$36,060
Closing costs
1%
$1,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,502
Mortgage P&I
57%
$943
Property Taxes
6%
$93
Home Insurance
2%
$38
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0