Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2% first-year return on $37,779 initial cash invested.
2%
Cash On Cash
7.56%
Cap Rate
1.14
DSCR
$1,535
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,535 income − $1,472 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,535
Total Expenses
$1,472
Mortgage P&I
65%
$994
Property Taxes
1%
$13
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0