Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.02% first-year return on $37,800 initial cash invested.
9.02%
Cash On Cash
8.92%
Cap Rate
1.4
DSCR
$1,920
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,920
Total Expenses
$1,636
Mortgage P&I
50%
$958
Property Taxes
6%
$116
Home Insurance
3%
$63
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...