Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.32% first-year return on $37,800 initial cash invested.
8.32%
Cash On Cash
8.24%
Cap Rate
1.39
DSCR
$1,729
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,729
Total Expenses
$1,467
Mortgage P&I
51%
$888
Property Taxes
4%
$65
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0