Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.15% first-year return on $37,779 initial cash invested.
5.15%
Cash On Cash
8.12%
Cap Rate
1.26
DSCR
$1,715
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,715 income − $1,553 expenses = $162 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,715
Total Expenses
$1,553
Mortgage P&I
57%
$970
Property Taxes
4%
$73
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0