Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.7% first-year return on $37,800 initial cash invested.
8.7%
Cash On Cash
8.65%
Cap Rate
1.42
DSCR
$2,210
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,210 income − $1,936 expenses = $274 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,210
Total Expenses
$1,936
Mortgage P&I
41%
$914
Property Taxes
17%
$385
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0