Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.6% first-year return on $37,779 initial cash invested.
2.6%
Cash On Cash
7.36%
Cap Rate
1.21
DSCR
$2,164
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,164 income − $2,082 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,164
Total Expenses
$2,082
Mortgage P&I
42%
$913
Property Taxes
25%
$544
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0