Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.81% first-year return on $37,779 initial cash invested.
7.81%
Cash On Cash
8.5%
Cap Rate
1.35
DSCR
$1,734
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,734 income − $1,488 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,734
Total Expenses
$1,488
Mortgage P&I
54%
$941
Property Taxes
2%
$33
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0