Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.71% first-year return on $37,800 initial cash invested.
9.71%
Cash On Cash
9.48%
Cap Rate
1.49
DSCR
$3,279
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $2,973 expenses = $306 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,279
Total Expenses
$2,973
Mortgage P&I
29%
$952
Property Taxes
34%
$1,105
Home Insurance
2%
$63
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0