Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.48% first-year return on $37,737 initial cash invested.
4.48%
Cash On Cash
7.63%
Cap Rate
1.25
DSCR
$1,775
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,775 income − $1,634 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,775
Total Expenses
$1,634
Mortgage P&I
51%
$912
Property Taxes
14%
$251
Home Insurance
1%
$9
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0