Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.97% first-year return on $37,779 initial cash invested.
3.97%
Cash On Cash
7.57%
Cap Rate
1.22
DSCR
$1,615
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,615
Total Expenses
$1,490
Mortgage P&I
58%
$929
Property Taxes
5%
$77
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0